Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.84% first-year return on $50,358 initial cash invested.
-5.84%
Cash On Cash
5.11%
Cap Rate
0.87
DSCR
$1,989
Rent
-$245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,989 income − $2,234 expenses = $245 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,358
Downpayment
20%
$47,960
Closing costs
1%
$2,398
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,989
Total Expenses
$2,234
Mortgage P&I
59%
$1,167
Property Taxes
22%
$437
Home Insurance
6%
$114
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0