Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.54% first-year return on $50,547 initial cash invested.
-10.54%
Cash On Cash
4.65%
Cap Rate
0.72
DSCR
$1,467
Rent
-$444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,467 income − $1,911 expenses = $444 out of pocket
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,547
Downpayment
20%
$48,140
Closing costs
1%
$2,407
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,467
Total Expenses
$1,911
Mortgage P&I
89%
$1,304
Property Taxes
10%
$142
Home Insurance
6%
$84
HOA
0%
$0
Property Management
10%
$147
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0