Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.59% first-year return on $50,673 initial cash invested.
-0.59%
Cash On Cash
6.64%
Cap Rate
1.07
DSCR
$2,225
Rent
-$25
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,673
Downpayment
20%
$48,260
Closing costs
1%
$2,413
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,225
Total Expenses
$2,250
Mortgage P&I
56%
$1,250
Property Taxes
15%
$337
Home Insurance
4%
$85
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$134
Maintenance
5%
$111
Other
0%
$0