Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.83% first-year return on $50,505 initial cash invested.
-3.83%
Cash On Cash
6.1%
Cap Rate
0.94
DSCR
$1,732
Rent
-$161
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
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,505
Downpayment
20%
$48,100
Closing costs
1%
$2,405
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,732
Total Expenses
$1,893
Mortgage P&I
75%
$1,296
Property Taxes
4%
$61
Home Insurance
5%
$85
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0