Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.93% first-year return on $51,324 initial cash invested.
-17.93%
Cash On Cash
2.7%
Cap Rate
0.44
DSCR
$1,495
Rent
-$767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,495 income − $2,262 expenses = $767 out of pocket
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,324
Downpayment
20%
$48,880
Closing costs
1%
$2,444
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,495
Total Expenses
$2,262
Mortgage P&I
83%
$1,241
Property Taxes
30%
$443
Home Insurance
6%
$90
HOA
7%
$98
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0