Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.28% first-year return on $51,030 initial cash invested.
-4.28%
Cash On Cash
5.67%
Cap Rate
0.92
DSCR
$1,606
Rent
-$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,606 income − $1,788 expenses = $182 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
$1,606
Total Expenses
$1,788
Mortgage P&I
78%
$1,250
Property Taxes
4%
$60
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0