Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.09% first-year return on $51,240 initial cash invested.
-0.09%
Cash On Cash
6.57%
Cap Rate
1.08
DSCR
$2,009
Rent
-$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,240
Downpayment
20%
$48,800
Closing costs
1%
$2,440
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,009
Total Expenses
$2,013
Mortgage P&I
62%
$1,239
Property Taxes
8%
$152
Home Insurance
5%
$100
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$100
Vacancy
6%
$121
Maintenance
5%
$100
Other
0%
$0