Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.37% first-year return on $50,631 initial cash invested.
-7.37%
Cash On Cash
5.06%
Cap Rate
0.82
DSCR
$1,861
Rent
-$311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,861 income − $2,172 expenses = $311 out of pocket
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,631
Downpayment
20%
$48,220
Closing costs
1%
$2,411
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,861
Total Expenses
$2,172
Mortgage P&I
66%
$1,235
Property Taxes
19%
$355
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0