Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.28% first-year return on $51,723 initial cash invested.
-11.28%
Cash On Cash
4.45%
Cap Rate
0.69
DSCR
$1,465
Rent
-$486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,465 income − $1,951 expenses = $486 out of pocket
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,723
Downpayment
20%
$49,260
Closing costs
1%
$2,463
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,465
Total Expenses
$1,951
Mortgage P&I
91%
$1,327
Property Taxes
11%
$157
Home Insurance
6%
$87
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0