Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.83% first-year return on $51,807 initial cash invested.
-0.83%
Cash On Cash
6.35%
Cap Rate
1.05
DSCR
$1,898
Rent
-$36
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,807
Downpayment
20%
$49,340
Closing costs
1%
$2,467
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,898
Total Expenses
$1,934
Mortgage P&I
66%
$1,246
Property Taxes
6%
$105
Home Insurance
5%
$89
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0