Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.72% first-year return on $50,547 initial cash invested.
-4.72%
Cash On Cash
5.95%
Cap Rate
0.91
DSCR
$1,729
Rent
-$199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,729 income − $1,928 expenses = $199 out of pocket
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,547
Downpayment
20%
$48,140
Closing costs
1%
$2,407
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,729
Total Expenses
$1,928
Mortgage P&I
76%
$1,306
Property Taxes
5%
$94
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0