Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.89% first-year return on $50,925 initial cash invested.
-7.89%
Cash On Cash
5.36%
Cap Rate
0.82
DSCR
$1,800
Rent
-$335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,800 income − $2,135 expenses = $335 out of pocket
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,925
Downpayment
20%
$48,500
Closing costs
1%
$2,425
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,800
Total Expenses
$2,135
Mortgage P&I
74%
$1,329
Property Taxes
14%
$251
Home Insurance
5%
$87
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0