Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.91% first-year return on $50,379 initial cash invested.
-9.91%
Cash On Cash
4.66%
Cap Rate
0.73
DSCR
$1,420
Rent
-$416
Cashflow
$28,560
Annaul
$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
$50,379
Downpayment
20%
$47,980
Closing costs
1%
$2,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,420
Total Expenses
$1,836
Mortgage P&I
90%
$1,277
Property Taxes
7%
$106
Home Insurance
6%
$84
PManagement
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0
Google Maps with comparables properties is loading...