Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.32% first-year return on $51,093 initial cash invested.
-1.32%
Cash On Cash
6.53%
Cap Rate
1.03
DSCR
$2,006
Rent
-$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,093
Downpayment
20%
$48,660
Closing costs
1%
$2,433
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,006
Total Expenses
$2,062
Mortgage P&I
64%
$1,279
Property Taxes
9%
$174
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0