Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.75% first-year return on $50,988 initial cash invested.
-0.75%
Cash On Cash
6.61%
Cap Rate
1.05
DSCR
$1,893
Rent
-$32
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,893 income − $1,925 expenses = $32 out of pocket
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,988
Downpayment
20%
$48,560
Closing costs
1%
$2,428
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,893
Total Expenses
$1,925
Mortgage P&I
67%
$1,275
Property Taxes
4%
$71
Home Insurance
5%
$86
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0