Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.85% first-year return on $51,009 initial cash invested.
-4.85%
Cash On Cash
5.57%
Cap Rate
0.91
DSCR
$1,990
Rent
-$206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,990 income − $2,196 expenses = $206 out of pocket
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,009
Downpayment
20%
$48,580
Closing costs
1%
$2,429
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,990
Total Expenses
$2,196
Mortgage P&I
62%
$1,233
Property Taxes
19%
$375
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$100
Vacancy
6%
$119
Maintenance
5%
$100
Other
0%
$0