Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.54% first-year return on $50,862 initial cash invested.
-0.54%
Cash On Cash
7.12%
Cap Rate
1.06
DSCR
$2,191
Rent
-$23
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,191 income − $2,214 expenses = $23 out of pocket
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,862
Downpayment
20%
$48,440
Closing costs
1%
$2,422
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,191
Total Expenses
$2,214
Mortgage P&I
62%
$1,351
Property Taxes
11%
$232
Home Insurance
3%
$61
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$110
Vacancy
6%
$131
Maintenance
5%
$110
Other
0%
$0