Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.57% first-year return on $51,156 initial cash invested.
-12.57%
Cash On Cash
3.94%
Cap Rate
0.63
DSCR
$1,191
Rent
-$536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,191 income − $1,727 expenses = $536 out of pocket
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,156
Downpayment
20%
$48,720
Closing costs
1%
$2,436
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,191
Total Expenses
$1,727
Mortgage P&I
107%
$1,276
Property Taxes
4%
$53
Home Insurance
7%
$88
HOA
0%
$0
Property Management
10%
$119
CapEx
5%
$60
Vacancy
6%
$71
Maintenance
5%
$60
Other
0%
$0