Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.11% first-year return on $51,870 initial cash invested.
-10.11%
Cash On Cash
4.33%
Cap Rate
0.71
DSCR
$1,449
Rent
-$437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,449 income − $1,886 expenses = $437 out of pocket
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,449
Total Expenses
$1,886
Mortgage P&I
87%
$1,257
Property Taxes
11%
$165
Home Insurance
6%
$88
HOA
0%
$0
Property Management
10%
$145
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0