Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.95% first-year return on $50,547 initial cash invested.
-9.95%
Cash On Cash
4.34%
Cap Rate
0.72
DSCR
$1,788
Rent
-$419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,788
Total Expenses
$2,207
Mortgage P&I
67%
$1,200
Property Taxes
25%
$445
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0