Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.2% first-year return on $50,967 initial cash invested.
-5.2%
Cash On Cash
5.83%
Cap Rate
0.92
DSCR
$2,248
Rent
-$221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,248 income − $2,469 expenses = $221 out of pocket
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,967
Downpayment
20%
$48,540
Closing costs
1%
$2,427
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,248
Total Expenses
$2,469
Mortgage P&I
57%
$1,288
Property Taxes
23%
$511
Home Insurance
4%
$86
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0