Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.42% first-year return on $50,610 initial cash invested.
-1.42%
Cash On Cash
6.59%
Cap Rate
1.03
DSCR
$2,055
Rent
-$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,610
Downpayment
20%
$48,200
Closing costs
1%
$2,410
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,055
Total Expenses
$2,115
Mortgage P&I
62%
$1,281
Property Taxes
10%
$212
Home Insurance
4%
$87
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0