Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.02% first-year return on $50,421 initial cash invested.
-13.02%
Cash On Cash
4.21%
Cap Rate
0.64
DSCR
$1,510
Rent
-$547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,510 income − $2,057 expenses = $547 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,421
Downpayment
20%
$48,020
Closing costs
1%
$2,401
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,510
Total Expenses
$2,057
Mortgage P&I
87%
$1,314
Property Taxes
17%
$261
Home Insurance
6%
$88
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0