Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.17% first-year return on $50,400 initial cash invested.
-13.17%
Cash On Cash
3.63%
Cap Rate
0.61
DSCR
$1,703
Rent
-$553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,400
Downpayment
20%
$48,000
Closing costs
1%
$2,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,703
Total Expenses
$2,256
Mortgage P&I
70%
$1,194
Property Taxes
30%
$507
Home Insurance
5%
$84
HOA
2%
$29
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0