Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.26% first-year return on $50,379 initial cash invested.
-7.26%
Cash On Cash
5.31%
Cap Rate
0.84
DSCR
$1,940
Rent
-$305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,940 income − $2,245 expenses = $305 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,940
Total Expenses
$2,245
Mortgage P&I
65%
$1,269
Property Taxes
20%
$388
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0