Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.58% first-year return on $51,681 initial cash invested.
-1.58%
Cash On Cash
6.23%
Cap Rate
1.02
DSCR
$1,923
Rent
-$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,923 income − $1,991 expenses = $68 out of pocket
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,681
Downpayment
20%
$49,220
Closing costs
1%
$2,461
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,923
Total Expenses
$1,991
Mortgage P&I
65%
$1,250
Property Taxes
8%
$154
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0