Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.12% first-year return on $50,232 initial cash invested.
-0.12%
Cash On Cash
6.97%
Cap Rate
1.08
DSCR
$2,175
Rent
-$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,175 income − $2,180 expenses = $5 out of pocket
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,232
Downpayment
20%
$47,840
Closing costs
1%
$2,392
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,175
Total Expenses
$2,180
Mortgage P&I
59%
$1,285
Property Taxes
11%
$241
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$130
Maintenance
5%
$109
Other
0%
$0