Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.46% first-year return on $51,114 initial cash invested.
-1.46%
Cash On Cash
6.67%
Cap Rate
1.03
DSCR
$1,980
Rent
-$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,980 income − $2,042 expenses = $62 out of pocket
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,114
Downpayment
20%
$48,680
Closing costs
1%
$2,434
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,980
Total Expenses
$2,042
Mortgage P&I
66%
$1,315
Property Taxes
6%
$124
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0