Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.6% first-year return on $50,883 initial cash invested.
-14.6%
Cash On Cash
3.91%
Cap Rate
0.6
DSCR
$1,749
Rent
-$619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,749 income − $2,368 expenses = $619 out of pocket
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,883
Downpayment
20%
$48,460
Closing costs
1%
$2,423
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,749
Total Expenses
$2,368
Mortgage P&I
76%
$1,322
Property Taxes
27%
$480
Home Insurance
5%
$85
HOA
2%
$27
Property Management
10%
$175
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0