Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.25% first-year return on $51,303 initial cash invested.
-2.25%
Cash On Cash
6.58%
Cap Rate
1
DSCR
$1,905
Rent
-$96
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,905 income − $2,001 expenses = $96 out of pocket
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,303
Downpayment
20%
$48,860
Closing costs
1%
$2,443
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,905
Total Expenses
$2,001
Mortgage P&I
70%
$1,340
Property Taxes
4%
$81
Home Insurance
5%
$86
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0