Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.64% first-year return on $50,652 initial cash invested.
-4.64%
Cash On Cash
5.78%
Cap Rate
0.92
DSCR
$1,786
Rent
-$196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,786 income − $1,982 expenses = $196 out of pocket
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,652
Downpayment
20%
$48,240
Closing costs
1%
$2,412
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,786
Total Expenses
$1,982
Mortgage P&I
71%
$1,269
Property Taxes
9%
$161
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0