Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.94% first-year return on $50,862 initial cash invested.
-8.94%
Cash On Cash
5.09%
Cap Rate
0.78
DSCR
$1,687
Rent
-$379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,687 income − $2,066 expenses = $379 out of pocket
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,862
Downpayment
20%
$48,440
Closing costs
1%
$2,422
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,687
Total Expenses
$2,066
Mortgage P&I
78%
$1,322
Property Taxes
14%
$236
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0