Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.68% first-year return on $49,875 initial cash invested.
-7.68%
Cash On Cash
5.06%
Cap Rate
0.81
DSCR
$1,796
Rent
-$319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,875
Downpayment
20%
$47,500
Closing costs
1%
$2,375
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,796
Total Expenses
$2,115
Mortgage P&I
68%
$1,230
Property Taxes
19%
$334
Home Insurance
5%
$83
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0