Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.4% first-year return on $50,400 initial cash invested.
-11.4%
Cash On Cash
4.4%
Cap Rate
0.68
DSCR
$1,465
Rent
-$479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,465 income − $1,944 expenses = $479 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,465
Total Expenses
$1,944
Mortgage P&I
88%
$1,285
Property Taxes
13%
$195
Home Insurance
6%
$84
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0