Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.11% first-year return on $51,828 initial cash invested.
-2.11%
Cash On Cash
6.4%
Cap Rate
1.02
DSCR
$2,354
Rent
-$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,354 income − $2,445 expenses = $91 out of pocket
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,828
Downpayment
20%
$49,360
Closing costs
1%
$2,468
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,354
Total Expenses
$2,445
Mortgage P&I
55%
$1,289
Property Taxes
19%
$457
Home Insurance
4%
$87
HOA
0%
$0
Property Management
10%
$235
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0