Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.08% first-year return on $50,925 initial cash invested.
-6.08%
Cash On Cash
5.36%
Cap Rate
0.88
DSCR
$2,097
Rent
-$258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,097 income − $2,355 expenses = $258 out of pocket
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,925
Downpayment
20%
$48,500
Closing costs
1%
$2,425
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,097
Total Expenses
$2,355
Mortgage P&I
59%
$1,237
Property Taxes
21%
$434
Home Insurance
7%
$138
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0