Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.42% first-year return on $51,114 initial cash invested.
-5.42%
Cash On Cash
5.75%
Cap Rate
0.89
DSCR
$1,729
Rent
-$231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,729 income − $1,960 expenses = $231 out of pocket
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,114
Downpayment
20%
$48,680
Closing costs
1%
$2,434
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,729
Total Expenses
$1,960
Mortgage P&I
76%
$1,312
Property Taxes
6%
$112
Home Insurance
5%
$87
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0