Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.19% first-year return on $51,555 initial cash invested.
-3.19%
Cash On Cash
6%
Cap Rate
0.97
DSCR
$2,096
Rent
-$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,096 income − $2,233 expenses = $137 out of pocket
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,555
Downpayment
20%
$49,100
Closing costs
1%
$2,455
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,096
Total Expenses
$2,233
Mortgage P&I
60%
$1,260
Property Taxes
15%
$324
Home Insurance
5%
$103
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0