Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.64% first-year return on $51,282 initial cash invested.
-9.64%
Cash On Cash
4.93%
Cap Rate
0.75
DSCR
$1,652
Rent
-$412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,652 income − $2,064 expenses = $412 out of pocket
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,282
Downpayment
20%
$48,840
Closing costs
1%
$2,442
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,652
Total Expenses
$2,064
Mortgage P&I
81%
$1,333
Property Taxes
13%
$215
Home Insurance
5%
$86
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0