Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.17% first-year return on $50,379 initial cash invested.
-9.17%
Cash On Cash
4.99%
Cap Rate
0.77
DSCR
$1,788
Rent
-$385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,788 income − $2,173 expenses = $385 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,379
Downpayment
20%
$47,980
Closing costs
1%
$2,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,788
Total Expenses
$2,173
Mortgage P&I
72%
$1,293
Property Taxes
19%
$332
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0