Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.52% first-year return on $51,156 initial cash invested.
-1.52%
Cash On Cash
6.19%
Cap Rate
1.03
DSCR
$2,125
Rent
-$65
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,125 income − $2,190 expenses = $65 out of pocket
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,125
Total Expenses
$2,190
Mortgage P&I
57%
$1,216
Property Taxes
16%
$332
Home Insurance
4%
$90
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0