Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.39% first-year return on $51,912 initial cash invested.
-0.39%
Cash On Cash
6.36%
Cap Rate
1.07
DSCR
$2,097
Rent
-$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,097 income − $2,114 expenses = $17 out of pocket
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,912
Downpayment
20%
$49,440
Closing costs
1%
$2,472
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,097
Total Expenses
$2,114
Mortgage P&I
58%
$1,223
Property Taxes
10%
$214
Home Insurance
4%
$89
HOA
2%
$42
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0