Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.66% first-year return on $51,870 initial cash invested.
-2.66%
Cash On Cash
6.42%
Cap Rate
1
DSCR
$2,218
Rent
-$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,870
Downpayment
20%
$49,400
Closing costs
1%
$2,470
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,218
Total Expenses
$2,333
Mortgage P&I
60%
$1,326
Property Taxes
10%
$214
Home Insurance
4%
$88
HOA
6%
$128
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0