Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.92% first-year return on $50,757 initial cash invested.
-1.92%
Cash On Cash
6.35%
Cap Rate
1.02
DSCR
$2,117
Rent
-$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,117 income − $2,198 expenses = $81 out of pocket
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,757
Downpayment
20%
$48,340
Closing costs
1%
$2,417
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,117
Total Expenses
$2,198
Mortgage P&I
59%
$1,254
Property Taxes
15%
$309
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0