Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.21% first-year return on $50,400 initial cash invested.
-16.21%
Cash On Cash
3.68%
Cap Rate
0.55
DSCR
$1,396
Rent
-$681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,396 income − $2,077 expenses = $681 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.5%
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
$1,396
Total Expenses
$2,077
Mortgage P&I
96%
$1,347
Property Taxes
20%
$282
Home Insurance
6%
$84
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0