Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.58% first-year return on $50,296 initial cash invested.
-4.58%
Cash On Cash
6.02%
Cap Rate
0.92
DSCR
$1,841
Rent
-$192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,841 income − $2,033 expenses = $192 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,296
Downpayment
20%
$47,901
Closing costs
1%
$2,395
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,841
Total Expenses
$2,033
Mortgage P&I
71%
$1,302
Property Taxes
9%
$169
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0