Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.44% first-year return on $50,190 initial cash invested.
-19.44%
Cash On Cash
2.67%
Cap Rate
0.41
DSCR
$1,268
Rent
-$813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,268 income − $2,081 expenses = $813 out of pocket
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,190
Downpayment
20%
$47,800
Closing costs
1%
$2,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,268
Total Expenses
$2,081
Mortgage P&I
101%
$1,282
Property Taxes
30%
$386
Home Insurance
7%
$84
HOA
0%
$0
Property Management
10%
$127
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0