Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.88% first-year return on $50,400 initial cash invested.
-21.88%
Cash On Cash
2.19%
Cap Rate
0.34
DSCR
$1,112
Rent
-$919
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,112 income − $2,031 expenses = $919 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,400
Downpayment
20%
$48,000
Closing costs
1%
$2,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,112
Total Expenses
$2,031
Mortgage P&I
117%
$1,301
Property Taxes
32%
$356
Home Insurance
8%
$84
HOA
0%
$0
Property Management
10%
$111
CapEx
5%
$56
Vacancy
6%
$67
Maintenance
5%
$56
Other
0%
$0