Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.4% first-year return on $50,820 initial cash invested.
-0.4%
Cash On Cash
6.81%
Cap Rate
1.07
DSCR
$2,217
Rent
-$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,217 income − $2,234 expenses = $17 out of pocket
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,820
Downpayment
20%
$48,400
Closing costs
1%
$2,420
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,217
Total Expenses
$2,234
Mortgage P&I
58%
$1,280
Property Taxes
13%
$292
Home Insurance
4%
$85
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0