Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.11% first-year return on $51,807 initial cash invested.
-7.11%
Cash On Cash
5.3%
Cap Rate
0.83
DSCR
$1,726
Rent
-$307
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
7.0%
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
$1,726
Total Expenses
$2,033
Mortgage P&I
76%
$1,311
Property Taxes
11%
$185
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0