Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.82% first-year return on $51,324 initial cash invested.
-14.82%
Cash On Cash
3.81%
Cap Rate
0.57
DSCR
$1,189
Rent
-$634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,189 income − $1,823 expenses = $634 out of pocket
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,324
Downpayment
20%
$48,880
Closing costs
1%
$2,444
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,189
Total Expenses
$1,823
Mortgage P&I
114%
$1,350
Property Taxes
6%
$77
Home Insurance
7%
$88
HOA
0%
$0
Property Management
10%
$119
CapEx
5%
$59
Vacancy
6%
$71
Maintenance
5%
$59
Other
0%
$0