Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.86% first-year return on $50,946 initial cash invested.
-1.86%
Cash On Cash
6.51%
Cap Rate
1.02
DSCR
$2,182
Rent
-$79
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,182 income − $2,261 expenses = $79 out of pocket
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,946
Downpayment
20%
$48,520
Closing costs
1%
$2,426
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,182
Total Expenses
$2,261
Mortgage P&I
59%
$1,287
Property Taxes
15%
$336
Home Insurance
3%
$71
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0