Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.36% first-year return on $50,379 initial cash invested.
-2.36%
Cash On Cash
6.67%
Cap Rate
1
DSCR
$1,910
Rent
-$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,910 income − $2,009 expenses = $99 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.5%
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
$1,910
Total Expenses
$2,009
Mortgage P&I
70%
$1,336
Property Taxes
4%
$70
Home Insurance
6%
$105
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0