Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.74% first-year return on $50,358 initial cash invested.
-3.74%
Cash On Cash
6.11%
Cap Rate
0.96
DSCR
$2,174
Rent
-$157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,174 income − $2,331 expenses = $157 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,358
Downpayment
20%
$47,960
Closing costs
1%
$2,398
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,174
Total Expenses
$2,331
Mortgage P&I
58%
$1,268
Property Taxes
19%
$412
Home Insurance
4%
$86
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$109
Vacancy
6%
$130
Maintenance
5%
$109
Other
0%
$0