Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.51% first-year return on $51,849 initial cash invested.
-5.51%
Cash On Cash
5.42%
Cap Rate
0.88
DSCR
$1,779
Rent
-$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,779 income − $2,017 expenses = $238 out of pocket
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,849
Downpayment
20%
$49,380
Closing costs
1%
$2,469
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,779
Total Expenses
$2,017
Mortgage P&I
71%
$1,264
Property Taxes
11%
$194
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0