Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.69% first-year return on $50,736 initial cash invested.
-17.69%
Cash On Cash
2.65%
Cap Rate
0.43
DSCR
$877
Rent
-$748
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$877 income − $1,625 expenses = $748 out of pocket
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,736
Downpayment
20%
$48,320
Closing costs
1%
$2,416
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$877
Total Expenses
$1,625
Mortgage P&I
141%
$1,238
Property Taxes
8%
$67
Home Insurance
10%
$91
HOA
0%
$0
Property Management
10%
$88
CapEx
5%
$44
Vacancy
6%
$53
Maintenance
5%
$44
Other
0%
$0