Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.43% first-year return on $50,421 initial cash invested.
-1.43%
Cash On Cash
6.38%
Cap Rate
1.02
DSCR
$1,796
Rent
-$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,796 income − $1,856 expenses = $60 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,421
Downpayment
20%
$48,020
Closing costs
1%
$2,401
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,796
Total Expenses
$1,856
Mortgage P&I
69%
$1,246
Property Taxes
3%
$56
Home Insurance
5%
$86
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0