Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.47% first-year return on $50,484 initial cash invested.
-1.47%
Cash On Cash
6.27%
Cap Rate
1.03
DSCR
$1,902
Rent
-$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,902 income − $1,964 expenses = $62 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,484
Downpayment
20%
$48,080
Closing costs
1%
$2,404
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,902
Total Expenses
$1,964
Mortgage P&I
64%
$1,223
Property Taxes
7%
$140
Home Insurance
6%
$107
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0