Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.38% first-year return on $50,988 initial cash invested.
-6.38%
Cash On Cash
5%
Cap Rate
0.85
DSCR
$1,915
Rent
-$271
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,988
Downpayment
20%
$48,560
Closing costs
1%
$2,428
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,915
Total Expenses
$2,186
Mortgage P&I
62%
$1,187
Property Taxes
15%
$285
Home Insurance
11%
$215
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0