Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.12% first-year return on $51,723 initial cash invested.
-0.12%
Cash On Cash
6.34%
Cap Rate
1.07
DSCR
$1,845
Rent
-$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,723
Downpayment
20%
$49,260
Closing costs
1%
$2,463
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,845
Total Expenses
$1,850
Mortgage P&I
66%
$1,215
Property Taxes
4%
$74
Home Insurance
4%
$82
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0