Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.5% first-year return on $50,379 initial cash invested.
-8.5%
Cash On Cash
5.07%
Cap Rate
0.78
DSCR
$1,529
Rent
-$357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,529 income − $1,886 expenses = $357 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,529
Total Expenses
$1,886
Mortgage P&I
85%
$1,294
Property Taxes
7%
$111
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$76
Vacancy
6%
$92
Maintenance
5%
$76
Other
0%
$0