Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.94% first-year return on $51,240 initial cash invested.
-4.94%
Cash On Cash
5.83%
Cap Rate
0.9
DSCR
$1,715
Rent
-$211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,715 income − $1,926 expenses = $211 out of pocket
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,240
Downpayment
20%
$48,800
Closing costs
1%
$2,440
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,715
Total Expenses
$1,926
Mortgage P&I
76%
$1,310
Property Taxes
5%
$81
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0