Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.79% first-year return on $51,891 initial cash invested.
-3.79%
Cash On Cash
6.48%
Cap Rate
0.95
DSCR
$1,936
Rent
-$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,936 income − $2,100 expenses = $164 out of pocket
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,891
Downpayment
20%
$49,420
Closing costs
1%
$2,471
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,936
Total Expenses
$2,100
Mortgage P&I
72%
$1,402
Property Taxes
5%
$106
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0