Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.72% first-year return on $50,862 initial cash invested.
-19.72%
Cash On Cash
2.81%
Cap Rate
0.43
DSCR
$1,537
Rent
-$836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,537 income − $2,373 expenses = $836 out of pocket
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,862
Downpayment
20%
$48,440
Closing costs
1%
$2,422
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,537
Total Expenses
$2,373
Mortgage P&I
86%
$1,326
Property Taxes
37%
$561
Home Insurance
6%
$86
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0