Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.54% first-year return on $51,198 initial cash invested.
-3.54%
Cash On Cash
6.31%
Cap Rate
0.96
DSCR
$1,964
Rent
-$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,964 income − $2,115 expenses = $151 out of pocket
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,964
Total Expenses
$2,115
Mortgage P&I
68%
$1,334
Property Taxes
9%
$173
Home Insurance
4%
$88
HOA
1%
$10
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0