Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.14% first-year return on $50,400 initial cash invested.
-7.14%
Cash On Cash
5.42%
Cap Rate
0.84
DSCR
$1,722
Rent
-$300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,722 income − $2,022 expenses = $300 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,400
Downpayment
20%
$48,000
Closing costs
1%
$2,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,722
Total Expenses
$2,022
Mortgage P&I
75%
$1,298
Property Taxes
11%
$191
Home Insurance
5%
$86
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0