Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.74% first-year return on $50,169 initial cash invested.
-11.74%
Cash On Cash
4.7%
Cap Rate
0.7
DSCR
$1,773
Rent
-$491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,773 income − $2,264 expenses = $491 out of pocket
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,169
Downpayment
20%
$47,780
Closing costs
1%
$2,389
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,773
Total Expenses
$2,264
Mortgage P&I
75%
$1,338
Property Taxes
21%
$381
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$89
Vacancy
6%
$106
Maintenance
5%
$89
Other
0%
$0