Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.32% first-year return on $50,190 initial cash invested.
-2.32%
Cash On Cash
6.51%
Cap Rate
1
DSCR
$1,842
Rent
-$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,842 income − $1,939 expenses = $97 out of pocket
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,190
Downpayment
20%
$47,800
Closing costs
1%
$2,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,842
Total Expenses
$1,939
Mortgage P&I
71%
$1,301
Property Taxes
4%
$75
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0