Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.62% first-year return on $50,379 initial cash invested.
-9.62%
Cash On Cash
4.83%
Cap Rate
0.75
DSCR
$1,540
Rent
-$404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,540 income − $1,944 expenses = $404 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,379
Downpayment
20%
$47,980
Closing costs
1%
$2,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,540
Total Expenses
$1,944
Mortgage P&I
84%
$1,293
Property Taxes
11%
$167
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0