Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.55% first-year return on $50,904 initial cash invested.
-6.55%
Cash On Cash
5.08%
Cap Rate
0.84
DSCR
$1,714
Rent
-$278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,714 income − $1,992 expenses = $278 out of pocket
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,904
Downpayment
20%
$48,480
Closing costs
1%
$2,424
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,714
Total Expenses
$1,992
Mortgage P&I
71%
$1,219
Property Taxes
14%
$238
Home Insurance
5%
$89
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0