Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.65% first-year return on $50,862 initial cash invested.
-17.65%
Cash On Cash
3.09%
Cap Rate
0.48
DSCR
$1,465
Rent
-$748
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,862
Downpayment
20%
$48,440
Closing costs
1%
$2,422
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,465
Total Expenses
$2,213
Mortgage P&I
89%
$1,298
Property Taxes
31%
$447
Home Insurance
6%
$88
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0