Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.02% first-year return on $50,568 initial cash invested.
-2.02%
Cash On Cash
6.29%
Cap Rate
1
DSCR
$1,796
Rent
-$85
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,796 income − $1,881 expenses = $85 out of pocket
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,568
Downpayment
20%
$48,160
Closing costs
1%
$2,408
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,796
Total Expenses
$1,881
Mortgage P&I
70%
$1,257
Property Taxes
3%
$58
Home Insurance
5%
$88
HOA
1%
$10
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0