Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.81% first-year return on $50,358 initial cash invested.
-1.81%
Cash On Cash
6.56%
Cap Rate
1.02
DSCR
$2,065
Rent
-$76
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,065 income − $2,141 expenses = $76 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,358
Downpayment
20%
$47,960
Closing costs
1%
$2,398
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,065
Total Expenses
$2,141
Mortgage P&I
62%
$1,284
Property Taxes
11%
$235
Home Insurance
4%
$86
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0