Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.06% first-year return on $50,757 initial cash invested.
-11.06%
Cash On Cash
4%
Cap Rate
0.67
DSCR
$1,282
Rent
-$468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,282 income − $1,750 expenses = $468 out of pocket
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,757
Downpayment
20%
$48,340
Closing costs
1%
$2,417
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,282
Total Expenses
$1,750
Mortgage P&I
94%
$1,209
Property Taxes
9%
$117
Home Insurance
7%
$91
HOA
0%
$0
Property Management
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0