Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.05% first-year return on $51,030 initial cash invested.
-0.05%
Cash On Cash
6.92%
Cap Rate
1.08
DSCR
$2,122
Rent
-$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,122 income − $2,124 expenses = $2 out of pocket
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,030
Downpayment
20%
$48,600
Closing costs
1%
$2,430
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,122
Total Expenses
$2,124
Mortgage P&I
61%
$1,297
Property Taxes
8%
$165
Home Insurance
4%
$86
HOA
1%
$25
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0