Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.57% first-year return on $50,589 initial cash invested.
-7.57%
Cash On Cash
5.16%
Cap Rate
0.83
DSCR
$2,022
Rent
-$319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,022 income − $2,341 expenses = $319 out of pocket
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,589
Downpayment
20%
$48,180
Closing costs
1%
$2,409
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,022
Total Expenses
$2,341
Mortgage P&I
62%
$1,253
Property Taxes
24%
$477
Home Insurance
4%
$86
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0