Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.32% first-year return on $49,875 initial cash invested.
-12.32%
Cash On Cash
4.15%
Cap Rate
0.65
DSCR
$1,502
Rent
-$512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,502 income − $2,014 expenses = $512 out of pocket
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,875
Downpayment
20%
$47,500
Closing costs
1%
$2,375
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,502
Total Expenses
$2,014
Mortgage P&I
84%
$1,259
Property Taxes
19%
$282
Home Insurance
6%
$83
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0