Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.49% first-year return on $51,072 initial cash invested.
-0.49%
Cash On Cash
6.35%
Cap Rate
1.08
DSCR
$2,217
Rent
-$21
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
$51,072
Downpayment
20%
$48,640
Closing costs
1%
$2,432
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,217
Total Expenses
$2,238
Mortgage P&I
54%
$1,197
Property Taxes
17%
$373
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0