Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.99% first-year return on $51,660 initial cash invested.
-8.99%
Cash On Cash
5.07%
Cap Rate
0.77
DSCR
$1,664
Rent
-$387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,664 income − $2,051 expenses = $387 out of pocket
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,660
Downpayment
20%
$49,200
Closing costs
1%
$2,460
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,664
Total Expenses
$2,051
Mortgage P&I
81%
$1,343
Property Taxes
11%
$188
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0