Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.36% first-year return on $50,379 initial cash invested.
-3.36%
Cash On Cash
6.05%
Cap Rate
0.96
DSCR
$1,745
Rent
-$141
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
6.9%
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
$1,745
Total Expenses
$1,886
Mortgage P&I
72%
$1,264
Property Taxes
5%
$86
Home Insurance
5%
$83
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0