Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.21% first-year return on $50,799 initial cash invested.
-6.21%
Cash On Cash
5.84%
Cap Rate
0.87
DSCR
$1,847
Rent
-$263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,847 income − $2,110 expenses = $263 out of pocket
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,799
Downpayment
20%
$48,380
Closing costs
1%
$2,419
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,847
Total Expenses
$2,110
Mortgage P&I
73%
$1,348
Property Taxes
11%
$197
Home Insurance
5%
$85
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0