Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.82% first-year return on $51,303 initial cash invested.
-1.82%
Cash On Cash
6.57%
Cap Rate
1.01
DSCR
$1,864
Rent
-$78
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,864 income − $1,942 expenses = $78 out of pocket
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,303
Downpayment
20%
$48,860
Closing costs
1%
$2,443
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,864
Total Expenses
$1,942
Mortgage P&I
71%
$1,322
Property Taxes
3%
$50
Home Insurance
5%
$86
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0