Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.87% first-year return on $50,841 initial cash invested.
-6.87%
Cash On Cash
5.56%
Cap Rate
0.85
DSCR
$1,738
Rent
-$291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,738 income − $2,029 expenses = $291 out of pocket
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,841
Downpayment
20%
$48,420
Closing costs
1%
$2,421
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,738
Total Expenses
$2,029
Mortgage P&I
76%
$1,325
Property Taxes
9%
$164
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0