Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.56% first-year return on $50,232 initial cash invested.
-2.56%
Cash On Cash
6.29%
Cap Rate
0.99
DSCR
$1,814
Rent
-$107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,814 income − $1,921 expenses = $107 out of pocket
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,232
Downpayment
20%
$47,840
Closing costs
1%
$2,392
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,814
Total Expenses
$1,921
Mortgage P&I
70%
$1,270
Property Taxes
5%
$93
Home Insurance
5%
$86
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0