Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.92% first-year return on $51,786 initial cash invested.
-2.92%
Cash On Cash
6.32%
Cap Rate
0.98
DSCR
$1,883
Rent
-$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,883 income − $2,009 expenses = $126 out of pocket
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,786
Downpayment
20%
$49,320
Closing costs
1%
$2,466
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,883
Total Expenses
$2,009
Mortgage P&I
71%
$1,331
Property Taxes
5%
$103
Home Insurance
5%
$86
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0