Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.12% first-year return on $50,379 initial cash invested.
-1.12%
Cash On Cash
6.62%
Cap Rate
1.04
DSCR
$1,870
Rent
-$47
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
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
$1,870
Total Expenses
$1,917
Mortgage P&I
68%
$1,277
Property Taxes
4%
$69
Home Insurance
4%
$84
PManagement
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0
Google Maps with comparables properties is loading...