Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.14% first-year return on $51,009 initial cash invested.
-16.14%
Cash On Cash
3.5%
Cap Rate
0.54
DSCR
$1,553
Rent
-$686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,553 income − $2,239 expenses = $686 out of pocket
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,009
Downpayment
20%
$48,580
Closing costs
1%
$2,429
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,553
Total Expenses
$2,239
Mortgage P&I
85%
$1,316
Property Taxes
28%
$433
Home Insurance
6%
$86
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0