Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.22% first-year return on $50,610 initial cash invested.
-9.22%
Cash On Cash
4.41%
Cap Rate
0.75
DSCR
$1,735
Rent
-$389
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
6.3%
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
$1,735
Total Expenses
$2,124
Mortgage P&I
68%
$1,188
Property Taxes
22%
$377
Home Insurance
5%
$94
HOA
1%
$13
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0