Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.83% first-year return on $51,051 initial cash invested.
-5.83%
Cash On Cash
5.74%
Cap Rate
0.88
DSCR
$1,673
Rent
-$248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,673 income − $1,921 expenses = $248 out of pocket
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,051
Downpayment
20%
$48,620
Closing costs
1%
$2,431
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,673
Total Expenses
$1,921
Mortgage P&I
79%
$1,327
Property Taxes
4%
$72
Home Insurance
5%
$87
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0