Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.47% first-year return on $50,925 initial cash invested.
-12.47%
Cash On Cash
4.79%
Cap Rate
0.68
DSCR
$1,492
Rent
-$529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,492 income − $2,021 expenses = $529 out of pocket
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
8.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,925
Downpayment
20%
$48,500
Closing costs
1%
$2,425
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,492
Total Expenses
$2,021
Mortgage P&I
95%
$1,422
Property Taxes
8%
$124
Home Insurance
6%
$86
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0