Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.84% first-year return on $51,135 initial cash invested.
-0.84%
Cash On Cash
6.53%
Cap Rate
1.05
DSCR
$1,886
Rent
-$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,886 income − $1,922 expenses = $36 out of pocket
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,135
Downpayment
20%
$48,700
Closing costs
1%
$2,435
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,886
Total Expenses
$1,922
Mortgage P&I
67%
$1,267
Property Taxes
3%
$63
Home Insurance
5%
$86
HOA
1%
$16
Property Management
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0