Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.38% first-year return on $50,904 initial cash invested.
-4.38%
Cash On Cash
6.08%
Cap Rate
0.93
DSCR
$1,816
Rent
-$186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,816 income − $2,002 expenses = $186 out of pocket
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,904
Downpayment
20%
$48,480
Closing costs
1%
$2,424
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,816
Total Expenses
$2,002
Mortgage P&I
73%
$1,323
Property Taxes
7%
$119
Home Insurance
5%
$87
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0