Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.25% first-year return on $51,618 initial cash invested.
-4.25%
Cash On Cash
5.96%
Cap Rate
0.93
DSCR
$1,887
Rent
-$183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,887 income − $2,070 expenses = $183 out of pocket
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,618
Downpayment
20%
$49,160
Closing costs
1%
$2,458
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,887
Total Expenses
$2,070
Mortgage P&I
69%
$1,310
Property Taxes
10%
$196
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0