Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.35% first-year return on $50,463 initial cash invested.
-9.35%
Cash On Cash
4.87%
Cap Rate
0.75
DSCR
$1,442
Rent
-$393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,442 income − $1,835 expenses = $393 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,463
Downpayment
20%
$48,060
Closing costs
1%
$2,403
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,442
Total Expenses
$1,835
Mortgage P&I
90%
$1,297
Property Taxes
5%
$75
Home Insurance
6%
$88
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0