Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.07% first-year return on $50,799 initial cash invested.
-0.07%
Cash On Cash
6.74%
Cap Rate
1.08
DSCR
$2,087
Rent
-$3
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,087 income − $2,090 expenses = $3 out of pocket
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,799
Downpayment
20%
$48,380
Closing costs
1%
$2,419
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,087
Total Expenses
$2,090
Mortgage P&I
60%
$1,258
Property Taxes
10%
$204
Home Insurance
4%
$86
HOA
0%
$0
Property Management
10%
$209
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0