Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.62% first-year return on $49,980 initial cash invested.
-5.62%
Cash On Cash
5.66%
Cap Rate
0.88
DSCR
$1,643
Rent
-$234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,643 income − $1,877 expenses = $234 out of pocket
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,980
Downpayment
20%
$47,600
Closing costs
1%
$2,380
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,643
Total Expenses
$1,877
Mortgage P&I
78%
$1,275
Property Taxes
6%
$92
Home Insurance
5%
$83
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0