Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.67% first-year return on $50,547 initial cash invested.
-6.67%
Cash On Cash
4.99%
Cap Rate
0.84
DSCR
$1,706
Rent
-$281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,706 income − $1,987 expenses = $281 out of pocket
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,547
Downpayment
20%
$48,140
Closing costs
1%
$2,407
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,706
Total Expenses
$1,987
Mortgage P&I
70%
$1,196
Property Taxes
15%
$254
Home Insurance
6%
$94
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0