Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.06% first-year return on $50,757 initial cash invested.
-1.06%
Cash On Cash
6.62%
Cap Rate
1.04
DSCR
$2,008
Rent
-$45
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,008 income − $2,053 expenses = $45 out of pocket
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,757
Downpayment
20%
$48,340
Closing costs
1%
$2,417
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,008
Total Expenses
$2,053
Mortgage P&I
64%
$1,278
Property Taxes
7%
$136
Home Insurance
4%
$85
HOA
2%
$33
Property Management
10%
$201
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0