Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.71% first-year return on $51,156 initial cash invested.
-11.71%
Cash On Cash
3.91%
Cap Rate
0.65
DSCR
$1,244
Rent
-$499
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
$51,156
Downpayment
20%
$48,720
Closing costs
1%
$2,436
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,244
Total Expenses
$1,743
Mortgage P&I
99%
$1,231
Property Taxes
8%
$102
Home Insurance
7%
$87
HOA
0%
$0
Property Management
10%
$124
CapEx
5%
$62
Vacancy
6%
$75
Maintenance
5%
$62
Other
0%
$0