Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.65% first-year return on $50,295 initial cash invested.
-4.65%
Cash On Cash
5.9%
Cap Rate
0.92
DSCR
$1,811
Rent
-$195
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
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,295
Downpayment
20%
$47,900
Closing costs
1%
$2,395
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,811
Total Expenses
$2,006
Mortgage P&I
71%
$1,282
Property Taxes
9%
$168
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0