Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.32% first-year return on $50,190 initial cash invested.
-1.32%
Cash On Cash
6.54%
Cap Rate
1.03
DSCR
$1,814
Rent
-$55
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,814 income − $1,869 expenses = $55 out of pocket
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,190
Downpayment
20%
$47,800
Closing costs
1%
$2,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,814
Total Expenses
$1,869
Mortgage P&I
70%
$1,267
Property Taxes
3%
$46
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0