Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.38% first-year return on $49,959 initial cash invested.
-0.38%
Cash On Cash
7.16%
Cap Rate
1.08
DSCR
$2,297
Rent
-$16
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,297 income − $2,313 expenses = $16 out of pocket
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,959
Downpayment
20%
$47,580
Closing costs
1%
$2,379
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,297
Total Expenses
$2,313
Mortgage P&I
57%
$1,320
Property Taxes
12%
$282
Home Insurance
5%
$105
HOA
0%
$8
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0