Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.43% first-year return on $50,400 initial cash invested.
-4.43%
Cash On Cash
5.56%
Cap Rate
0.91
DSCR
$1,600
Rent
-$186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,600 income − $1,786 expenses = $186 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,400
Downpayment
20%
$48,000
Closing costs
1%
$2,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,600
Total Expenses
$1,786
Mortgage P&I
76%
$1,219
Property Taxes
4%
$67
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0