Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.09% first-year return on $50,589 initial cash invested.
-8.09%
Cash On Cash
4.66%
Cap Rate
0.78
DSCR
$1,689
Rent
-$341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,689 income − $2,030 expenses = $341 out of pocket
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,589
Downpayment
20%
$48,180
Closing costs
1%
$2,409
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,689
Total Expenses
$2,030
Mortgage P&I
71%
$1,192
Property Taxes
18%
$306
Home Insurance
6%
$94
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0