Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.92% first-year return on $49,896 initial cash invested.
-8.92%
Cash On Cash
5.07%
Cap Rate
0.77
DSCR
$1,533
Rent
-$371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,533 income − $1,904 expenses = $371 out of pocket
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,896
Downpayment
20%
$47,520
Closing costs
1%
$2,376
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,533
Total Expenses
$1,904
Mortgage P&I
85%
$1,297
Property Taxes
8%
$122
Home Insurance
6%
$86
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0