Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.88% first-year return on $50,967 initial cash invested.
-6.88%
Cash On Cash
5.05%
Cap Rate
0.83
DSCR
$1,785
Rent
-$292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,785
Total Expenses
$2,077
Mortgage P&I
69%
$1,224
Property Taxes
16%
$292
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0