Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.2% first-year return on $50,190 initial cash invested.
-25.2%
Cash On Cash
1.59%
Cap Rate
0.24
DSCR
$1,310
Rent
-$1,054
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,310 income − $2,364 expenses = $1,054 out of pocket
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,310
Total Expenses
$2,364
Mortgage P&I
100%
$1,304
Property Taxes
48%
$634
Home Insurance
6%
$84
HOA
0%
$0
Property Management
10%
$131
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0