Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.39% first-year return on $50,253 initial cash invested.
-10.39%
Cash On Cash
4.82%
Cap Rate
0.74
DSCR
$1,823
Rent
-$435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,823 income − $2,258 expenses = $435 out of pocket
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,823
Total Expenses
$2,258
Mortgage P&I
72%
$1,305
Property Taxes
22%
$405
Home Insurance
4%
$75
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0