Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.67% first-year return on $50,673 initial cash invested.
-8.67%
Cash On Cash
4.85%
Cap Rate
0.78
DSCR
$1,799
Rent
-$366
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
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,673
Downpayment
20%
$48,260
Closing costs
1%
$2,413
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,799
Total Expenses
$2,165
Mortgage P&I
70%
$1,252
Property Taxes
15%
$269
Home Insurance
5%
$86
HOA
5%
$90
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0