Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.48% first-year return on $50,379 initial cash invested.
-7.48%
Cash On Cash
4.93%
Cap Rate
0.81
DSCR
$1,754
Rent
-$314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,754
Total Expenses
$2,068
Mortgage P&I
69%
$1,212
Property Taxes
18%
$316
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0