Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.84% first-year return on $50,106 initial cash invested.
-5.84%
Cash On Cash
5.6%
Cap Rate
0.88
DSCR
$1,886
Rent
-$244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,106
Downpayment
20%
$47,720
Closing costs
1%
$2,386
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,886
Total Expenses
$2,130
Mortgage P&I
67%
$1,264
Property Taxes
15%
$292
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0