Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.93% first-year return on $51,576 initial cash invested.
-7.93%
Cash On Cash
5.24%
Cap Rate
0.8
DSCR
$1,570
Rent
-$341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,570 income − $1,911 expenses = $341 out of pocket
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,576
Downpayment
20%
$49,120
Closing costs
1%
$2,456
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,570
Total Expenses
$1,911
Mortgage P&I
85%
$1,335
Property Taxes
5%
$81
Home Insurance
6%
$88
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0