Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.66% first-year return on $50,631 initial cash invested.
-6.66%
Cash On Cash
5.58%
Cap Rate
0.85
DSCR
$1,724
Rent
-$281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,724 income − $2,005 expenses = $281 out of pocket
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,631
Downpayment
20%
$48,220
Closing costs
1%
$2,411
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,724
Total Expenses
$2,005
Mortgage P&I
76%
$1,316
Property Taxes
9%
$156
Home Insurance
5%
$86
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0