Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.06% first-year return on $50,652 initial cash invested.
-6.06%
Cash On Cash
5.5%
Cap Rate
0.86
DSCR
$1,552
Rent
-$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,552 income − $1,808 expenses = $256 out of pocket
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,652
Downpayment
20%
$48,240
Closing costs
1%
$2,412
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,552
Total Expenses
$1,808
Mortgage P&I
83%
$1,284
Property Taxes
4%
$57
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0