Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.24% first-year return on $51,156 initial cash invested.
-6.24%
Cash On Cash
5.66%
Cap Rate
0.87
DSCR
$1,809
Rent
-$266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,809 income − $2,075 expenses = $266 out of pocket
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,156
Downpayment
20%
$48,720
Closing costs
1%
$2,436
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,809
Total Expenses
$2,075
Mortgage P&I
73%
$1,325
Property Taxes
11%
$194
Home Insurance
5%
$86
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$90
Vacancy
6%
$109
Maintenance
5%
$90
Other
0%
$0