Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.26% first-year return on $50,442 initial cash invested.
-4.26%
Cash On Cash
5.94%
Cap Rate
0.93
DSCR
$1,927
Rent
-$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,927 income − $2,106 expenses = $179 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,442
Downpayment
20%
$48,040
Closing costs
1%
$2,402
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,927
Total Expenses
$2,106
Mortgage P&I
66%
$1,272
Property Taxes
13%
$247
Home Insurance
4%
$86
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0