Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.29% first-year return on $50,379 initial cash invested.
-8.29%
Cash On Cash
5.31%
Cap Rate
0.8
DSCR
$1,513
Rent
-$348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,513 income − $1,861 expenses = $348 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,513
Total Expenses
$1,861
Mortgage P&I
88%
$1,334
Property Taxes
3%
$49
Home Insurance
6%
$84
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0