Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.12% first-year return on $51,261 initial cash invested.
-8.12%
Cash On Cash
4.7%
Cap Rate
0.79
DSCR
$1,923
Rent
-$347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,923 income − $2,270 expenses = $347 out of pocket
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,261
Downpayment
20%
$48,820
Closing costs
1%
$2,441
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,923
Total Expenses
$2,270
Mortgage P&I
63%
$1,207
Property Taxes
25%
$475
Home Insurance
5%
$89
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0