Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.98% first-year return on $49,980 initial cash invested.
-2.98%
Cash On Cash
6.34%
Cap Rate
0.98
DSCR
$1,861
Rent
-$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,861 income − $1,985 expenses = $124 out of pocket
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,980
Downpayment
20%
$47,600
Closing costs
1%
$2,380
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,861
Total Expenses
$1,985
Mortgage P&I
69%
$1,289
Property Taxes
7%
$129
Home Insurance
4%
$83
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0