Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.32% first-year return on $51,009 initial cash invested.
-9.32%
Cash On Cash
4.91%
Cap Rate
0.76
DSCR
$1,648
Rent
-$396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,648 income − $2,044 expenses = $396 out of pocket
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,009
Downpayment
20%
$48,580
Closing costs
1%
$2,429
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,648
Total Expenses
$2,044
Mortgage P&I
79%
$1,307
Property Taxes
14%
$224
Home Insurance
5%
$85
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0