Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.69% first-year return on $51,156 initial cash invested.
-9.69%
Cash On Cash
4.58%
Cap Rate
0.74
DSCR
$1,772
Rent
-$413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,772 income − $2,185 expenses = $413 out of pocket
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,772
Total Expenses
$2,185
Mortgage P&I
71%
$1,254
Property Taxes
22%
$382
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$89
Vacancy
6%
$106
Maintenance
5%
$89
Other
0%
$0