Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.8% first-year return on $50,253 initial cash invested.
-3.8%
Cash On Cash
5.8%
Cap Rate
0.94
DSCR
$1,784
Rent
-$159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,784 income − $1,943 expenses = $159 out of pocket
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,253
Downpayment
20%
$47,860
Closing costs
1%
$2,393
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,784
Total Expenses
$1,943
Mortgage P&I
69%
$1,226
Property Taxes
10%
$170
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0