Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.34% first-year return on $50,379 initial cash invested.
-14.34%
Cash On Cash
3.85%
Cap Rate
0.59
DSCR
$1,240
Rent
-$602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,240 income − $1,842 expenses = $602 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
$1,240
Total Expenses
$1,842
Mortgage P&I
106%
$1,309
Property Taxes
10%
$127
Home Insurance
7%
$84
HOA
0%
$0
Property Management
10%
$124
CapEx
5%
$62
Vacancy
6%
$74
Maintenance
5%
$62
Other
0%
$0