Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.61% first-year return on $51,051 initial cash invested.
-2.61%
Cash On Cash
6.54%
Cap Rate
0.99
DSCR
$1,865
Rent
-$111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,865 income − $1,976 expenses = $111 out of pocket
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,051
Downpayment
20%
$48,620
Closing costs
1%
$2,431
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,865
Total Expenses
$1,976
Mortgage P&I
72%
$1,343
Property Taxes
3%
$62
Home Insurance
5%
$87
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0