Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.98% first-year return on $50,379 initial cash invested.
-0.98%
Cash On Cash
6.58%
Cap Rate
1.06
DSCR
$2,225
Rent
-$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,225 income − $2,266 expenses = $41 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,225
Total Expenses
$2,266
Mortgage P&I
56%
$1,245
Property Taxes
16%
$359
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$134
Maintenance
5%
$111
Other
0%
$0