Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.12% first-year return on $50,841 initial cash invested.
-0.12%
Cash On Cash
6.21%
Cap Rate
1.08
DSCR
$1,861
Rent
-$5
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,841
Downpayment
20%
$48,420
Closing costs
1%
$2,421
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,861
Total Expenses
$1,866
Mortgage P&I
63%
$1,164
Property Taxes
6%
$108
Home Insurance
6%
$110
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0