Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.03% first-year return on $50,316 initial cash invested.
-4.03%
Cash On Cash
6.1%
Cap Rate
0.94
DSCR
$1,748
Rent
-$169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,748 income − $1,917 expenses = $169 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,316
Downpayment
20%
$47,920
Closing costs
1%
$2,396
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,748
Total Expenses
$1,917
Mortgage P&I
74%
$1,300
Property Taxes
4%
$75
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0