Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.05% first-year return on $51,030 initial cash invested.
-11.05%
Cash On Cash
4.3%
Cap Rate
0.69
DSCR
$1,699
Rent
-$470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,699 income − $2,169 expenses = $470 out of pocket
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,030
Downpayment
20%
$48,600
Closing costs
1%
$2,430
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,699
Total Expenses
$2,169
Mortgage P&I
74%
$1,255
Property Taxes
23%
$387
Home Insurance
5%
$85
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0