Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.16% first-year return on $51,177 initial cash invested.
-0.16%
Cash On Cash
6.9%
Cap Rate
1.08
DSCR
$2,202
Rent
-$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,202 income − $2,209 expenses = $7 out of pocket
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,177
Downpayment
20%
$48,740
Closing costs
1%
$2,437
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,202
Total Expenses
$2,209
Mortgage P&I
59%
$1,298
Property Taxes
11%
$241
Home Insurance
4%
$98
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0