Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.5% first-year return on $50,043 initial cash invested.
-0.5%
Cash On Cash
6.52%
Cap Rate
1.06
DSCR
$1,880
Rent
-$21
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,880 income − $1,901 expenses = $21 out of pocket
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,043
Downpayment
20%
$47,660
Closing costs
1%
$2,383
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,880
Total Expenses
$1,901
Mortgage P&I
65%
$1,221
Property Taxes
4%
$72
Home Insurance
4%
$84
HOA
2%
$35
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0