Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.96% first-year return on $51,177 initial cash invested.
-0.96%
Cash On Cash
6.28%
Cap Rate
1.06
DSCR
$2,189
Rent
-$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,189 income − $2,230 expenses = $41 out of pocket
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,177
Downpayment
20%
$48,740
Closing costs
1%
$2,437
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,189
Total Expenses
$2,230
Mortgage P&I
55%
$1,207
Property Taxes
16%
$352
Home Insurance
5%
$103
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0