Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.1% first-year return on $49,896 initial cash invested.
-17.1%
Cash On Cash
3.17%
Cap Rate
0.49
DSCR
$1,296
Rent
-$711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,296 income − $2,007 expenses = $711 out of pocket
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,896
Downpayment
20%
$47,520
Closing costs
1%
$2,376
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,296
Total Expenses
$2,007
Mortgage P&I
98%
$1,273
Property Taxes
24%
$310
Home Insurance
7%
$86
HOA
0%
$0
Property Management
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0