Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.42% first-year return on $51,177 initial cash invested.
-5.42%
Cash On Cash
5.07%
Cap Rate
0.87
DSCR
$1,633
Rent
-$231
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,177
Downpayment
20%
$48,740
Closing costs
1%
$2,437
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,633
Total Expenses
$1,864
Mortgage P&I
72%
$1,179
Property Taxes
11%
$172
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0