Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.57% first-year return on $50,883 initial cash invested.
-2.57%
Cash On Cash
5.9%
Cap Rate
0.98
DSCR
$1,718
Rent
-$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,883
Downpayment
20%
$48,460
Closing costs
1%
$2,423
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,718
Total Expenses
$1,827
Mortgage P&I
71%
$1,214
Property Taxes
4%
$70
Home Insurance
5%
$85
HOA
1%
$11
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0