Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.23% first-year return on $50,715 initial cash invested.
-1.23%
Cash On Cash
6.37%
Cap Rate
1.04
DSCR
$1,928
Rent
-$52
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,928 income − $1,980 expenses = $52 out of pocket
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,715
Downpayment
20%
$48,300
Closing costs
1%
$2,415
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,928
Total Expenses
$1,980
Mortgage P&I
64%
$1,237
Property Taxes
8%
$156
Home Insurance
4%
$86
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0