Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.05% first-year return on $50,379 initial cash invested.
-9.05%
Cash On Cash
5.12%
Cap Rate
0.78
DSCR
$1,825
Rent
-$380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,825 income − $2,205 expenses = $380 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,379
Downpayment
20%
$47,980
Closing costs
1%
$2,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,825
Total Expenses
$2,205
Mortgage P&I
72%
$1,313
Property Taxes
18%
$334
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$110
Maintenance
5%
$91
Other
0%
$0