Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.21% first-year return on $49,938 initial cash invested.
-2.21%
Cash On Cash
6.22%
Cap Rate
1
DSCR
$1,911
Rent
-$92
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,911 income − $2,003 expenses = $92 out of pocket
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,911
Total Expenses
$2,003
Mortgage P&I
64%
$1,228
Property Taxes
10%
$197
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0