Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.09% first-year return on $50,421 initial cash invested.
-5.09%
Cash On Cash
5.73%
Cap Rate
0.9
DSCR
$1,648
Rent
-$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,648 income − $1,862 expenses = $214 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,421
Downpayment
20%
$48,020
Closing costs
1%
$2,401
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,648
Total Expenses
$1,862
Mortgage P&I
78%
$1,278
Property Taxes
4%
$68
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0