Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.01% first-year return on $50,652 initial cash invested.
-8.01%
Cash On Cash
5.21%
Cap Rate
0.82
DSCR
$2,048
Rent
-$338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,048 income − $2,386 expenses = $338 out of pocket
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,652
Downpayment
20%
$48,240
Closing costs
1%
$2,412
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,048
Total Expenses
$2,386
Mortgage P&I
63%
$1,284
Property Taxes
22%
$456
Home Insurance
4%
$88
HOA
1%
$26
Property Management
10%
$205
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0