Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.41% first-year return on $50,379 initial cash invested.
-13.41%
Cash On Cash
3.93%
Cap Rate
0.61
DSCR
$1,427
Rent
-$563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,427 income − $1,990 expenses = $563 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,379
Downpayment
20%
$47,980
Closing costs
1%
$2,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,427
Total Expenses
$1,990
Mortgage P&I
89%
$1,277
Property Taxes
18%
$258
Home Insurance
6%
$84
HOA
0%
$0
Property Management
10%
$143
CapEx
5%
$71
Vacancy
6%
$86
Maintenance
5%
$71
Other
0%
$0