Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.89% first-year return on $50,526 initial cash invested.
-5.89%
Cash On Cash
5.54%
Cap Rate
0.87
DSCR
$1,592
Rent
-$248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,592 income − $1,840 expenses = $248 out of pocket
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,526
Downpayment
20%
$48,120
Closing costs
1%
$2,406
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,592
Total Expenses
$1,840
Mortgage P&I
80%
$1,278
Property Taxes
4%
$59
Home Insurance
6%
$88
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0