Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.04% first-year return on $50,379 initial cash invested.
-28.04%
Cash On Cash
0.39%
Cap Rate
0.06
DSCR
$1,147
Rent
-$1,177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,147
Total Expenses
$2,324
Mortgage P&I
104%
$1,197
Property Taxes
65%
$745
Home Insurance
7%
$84
HOA
0%
$0
Property Management
10%
$115
CapEx
5%
$57
Vacancy
6%
$69
Maintenance
5%
$57
Other
0%
$0