Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.09% first-year return on $50,610 initial cash invested.
-0.09%
Cash On Cash
6.55%
Cap Rate
1.08
DSCR
$2,026
Rent
-$4
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,610
Downpayment
20%
$48,200
Closing costs
1%
$2,410
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,026
Total Expenses
$2,030
Mortgage P&I
60%
$1,219
Property Taxes
8%
$172
Home Insurance
4%
$86
HOA
1%
$26
Property Management
10%
$203
CapEx
5%
$101
Vacancy
6%
$122
Maintenance
5%
$101
Other
0%
$0