Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.77% first-year return on $50,337 initial cash invested.
-6.77%
Cash On Cash
5.17%
Cap Rate
0.84
DSCR
$1,729
Rent
-$284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,729 income − $2,013 expenses = $284 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,337
Downpayment
20%
$47,940
Closing costs
1%
$2,397
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,729
Total Expenses
$2,013
Mortgage P&I
71%
$1,231
Property Taxes
13%
$230
Home Insurance
6%
$103
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0