Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.31% first-year return on $50,505 initial cash invested.
-1.31%
Cash On Cash
6.15%
Cap Rate
1.03
DSCR
$1,881
Rent
-$55
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,881 income − $1,936 expenses = $55 out of pocket
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,505
Downpayment
20%
$48,100
Closing costs
1%
$2,405
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,881
Total Expenses
$1,936
Mortgage P&I
63%
$1,194
Property Taxes
8%
$157
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0