Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.07% first-year return on $51,639 initial cash invested.
-4.07%
Cash On Cash
6.21%
Cap Rate
0.94
DSCR
$1,777
Rent
-$175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,777 income − $1,952 expenses = $175 out of pocket
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,639
Downpayment
20%
$49,180
Closing costs
1%
$2,459
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,777
Total Expenses
$1,952
Mortgage P&I
76%
$1,359
Property Taxes
2%
$44
Home Insurance
5%
$86
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0