Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.43% first-year return on $50,390 initial cash invested.
-9.43%
Cash On Cash
4.74%
Cap Rate
0.76
DSCR
$1,847
Rent
-$396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,847 income − $2,243 expenses = $396 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,390
Downpayment
20%
$47,990
Closing costs
1%
$2,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,847
Total Expenses
$2,243
Mortgage P&I
68%
$1,252
Property Taxes
23%
$427
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0