Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.94% first-year return on $50,862 initial cash invested.
-6.94%
Cash On Cash
5.67%
Cap Rate
0.85
DSCR
$1,757
Rent
-$294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,757 income − $2,051 expenses = $294 out of pocket
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,862
Downpayment
20%
$48,440
Closing costs
1%
$2,422
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,757
Total Expenses
$2,051
Mortgage P&I
77%
$1,351
Property Taxes
9%
$157
Home Insurance
5%
$86
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0