Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.09% first-year return on $50,904 initial cash invested.
-3.09%
Cash On Cash
5.8%
Cap Rate
0.98
DSCR
$2,165
Rent
-$131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,165 income − $2,296 expenses = $131 out of pocket
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,904
Downpayment
20%
$48,480
Closing costs
1%
$2,424
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,165
Total Expenses
$2,296
Mortgage P&I
55%
$1,194
Property Taxes
21%
$448
Home Insurance
4%
$92
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0