Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.74% first-year return on $50,379 initial cash invested.
-2.74%
Cash On Cash
6.42%
Cap Rate
0.98
DSCR
$1,787
Rent
-$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,787 income − $1,902 expenses = $115 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,787
Total Expenses
$1,902
Mortgage P&I
73%
$1,309
Property Taxes
3%
$45
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0