Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.33% first-year return on $51,240 initial cash invested.
-11.33%
Cash On Cash
4.78%
Cap Rate
0.71
DSCR
$1,752
Rent
-$484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,752 income − $2,236 expenses = $484 out of pocket
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
7.5%
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
$1,752
Total Expenses
$2,236
Mortgage P&I
78%
$1,368
Property Taxes
18%
$324
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0