Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.3% first-year return on $51,198 initial cash invested.
-8.3%
Cash On Cash
5.04%
Cap Rate
0.79
DSCR
$1,647
Rent
-$354
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
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,198
Downpayment
20%
$48,760
Closing costs
1%
$2,438
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,647
Total Expenses
$2,001
Mortgage P&I
79%
$1,296
Property Taxes
12%
$191
Home Insurance
5%
$86
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0