Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.67% first-year return on $50,400 initial cash invested.
-4.67%
Cash On Cash
5.96%
Cap Rate
0.92
DSCR
$1,906
Rent
-$196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,906 income − $2,102 expenses = $196 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
$1,906
Total Expenses
$2,102
Mortgage P&I
68%
$1,294
Property Taxes
12%
$229
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0