Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.1% first-year return on $49,938 initial cash invested.
-6.1%
Cash On Cash
5.47%
Cap Rate
0.88
DSCR
$2,022
Rent
-$254
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
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,938
Downpayment
20%
$47,560
Closing costs
1%
$2,378
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,022
Total Expenses
$2,276
Mortgage P&I
61%
$1,236
Property Taxes
21%
$431
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0