Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.05% first-year return on $50,379 initial cash invested.
-1.05%
Cash On Cash
6.9%
Cap Rate
1.06
DSCR
$2,358
Rent
-$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,358 income − $2,402 expenses = $44 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,358
Total Expenses
$2,402
Mortgage P&I
55%
$1,306
Property Taxes
17%
$399
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0