Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.6% first-year return on $50,379 initial cash invested.
-4.6%
Cash On Cash
6.12%
Cap Rate
0.92
DSCR
$1,856
Rent
-$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,856 income − $2,049 expenses = $193 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,379
Downpayment
20%
$47,980
Closing costs
1%
$2,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,856
Total Expenses
$2,049
Mortgage P&I
71%
$1,323
Property Taxes
8%
$150
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0