Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.2% first-year return on $51,135 initial cash invested.
-9.2%
Cash On Cash
4.69%
Cap Rate
0.75
DSCR
$1,498
Rent
-$392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$1,498
Total Expenses
$1,890
Mortgage P&I
85%
$1,269
Property Taxes
10%
$145
Home Insurance
6%
$86
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0