Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.18% first-year return on $50,715 initial cash invested.
-1.18%
Cash On Cash
6.87%
Cap Rate
1.03
DSCR
$1,904
Rent
-$50
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,904 income − $1,954 expenses = $50 out of pocket
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,715
Downpayment
20%
$48,300
Closing costs
1%
$2,415
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,904
Total Expenses
$1,954
Mortgage P&I
70%
$1,337
Property Taxes
2%
$36
Home Insurance
5%
$87
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0