Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.6% first-year return on $50,988 initial cash invested.
-13.6%
Cash On Cash
3.96%
Cap Rate
0.62
DSCR
$1,756
Rent
-$578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,756 income − $2,334 expenses = $578 out of pocket
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,988
Downpayment
20%
$48,560
Closing costs
1%
$2,428
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,756
Total Expenses
$2,334
Mortgage P&I
74%
$1,292
Property Taxes
28%
$498
Home Insurance
5%
$87
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0