Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.9% first-year return on $51,072 initial cash invested.
-12.9%
Cash On Cash
4.41%
Cap Rate
0.65
DSCR
$1,552
Rent
-$549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,552 income − $2,101 expenses = $549 out of pocket
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,072
Downpayment
20%
$48,640
Closing costs
1%
$2,432
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,552
Total Expenses
$2,101
Mortgage P&I
88%
$1,365
Property Taxes
16%
$244
Home Insurance
6%
$88
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0