Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.26% first-year return on $50,400 initial cash invested.
-7.26%
Cash On Cash
5.72%
Cap Rate
0.84
DSCR
$1,685
Rent
-$305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,685 income − $1,990 expenses = $305 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.7%
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
$1,685
Total Expenses
$1,990
Mortgage P&I
81%
$1,364
Property Taxes
6%
$105
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0