Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.01% first-year return on $50,589 initial cash invested.
-4.01%
Cash On Cash
5.84%
Cap Rate
0.93
DSCR
$1,673
Rent
-$169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,673 income − $1,842 expenses = $169 out of pocket
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,589
Downpayment
20%
$48,180
Closing costs
1%
$2,409
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,673
Total Expenses
$1,842
Mortgage P&I
75%
$1,258
Property Taxes
4%
$63
Home Insurance
5%
$86
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0