Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.39% first-year return on $50,337 initial cash invested.
-4.39%
Cash On Cash
6.03%
Cap Rate
0.94
DSCR
$2,241
Rent
-$184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,241 income − $2,425 expenses = $184 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,337
Downpayment
20%
$47,940
Closing costs
1%
$2,397
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,241
Total Expenses
$2,425
Mortgage P&I
57%
$1,277
Property Taxes
17%
$384
Home Insurance
3%
$77
HOA
5%
$105
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0