This property looks like a bad Long-Term investment with a projected -7.83% first-year return on $51,324 initial cash invested.
-7.83%
Cash On Cash
5.55%
Cap Rate
0.82
DSCR
$1,643
Rent
-$335
Cashflow
Cash Flow
$1,643 income − $1,978 expenses = $335 out of pocket
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,324
Downpayment
20%
$48,880
Closing costs
1%
$2,444
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,643
Total Expenses
$1,978
Mortgage P&I
84%
$1,384
Property Taxes
5%
$79
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0