Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.82% first-year return on $51,870 initial cash invested.
-3.82%
Cash On Cash
5.8%
Cap Rate
0.95
DSCR
$1,935
Rent
-$165
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
6.6%
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
$1,935
Total Expenses
$2,100
Mortgage P&I
65%
$1,262
Property Taxes
13%
$257
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0