Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.6% first-year return on $50,400 initial cash invested.
-7.6%
Cash On Cash
5.19%
Cap Rate
0.81
DSCR
$1,590
Rent
-$319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,590
Total Expenses
$1,909
Mortgage P&I
80%
$1,277
Property Taxes
8%
$134
Home Insurance
5%
$84
PManagement
10%
$159
CapEx
5%
$80
Vacancy
6%
$95
Maintenance
5%
$80
Other
0%
$0
Google Maps with comparables properties is loading...