Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.15% first-year return on $51,891 initial cash invested.
-2.15%
Cash On Cash
6.02%
Cap Rate
1
DSCR
$1,841
Rent
-$93
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,841 income − $1,934 expenses = $93 out of pocket
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,891
Downpayment
20%
$49,420
Closing costs
1%
$2,471
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,841
Total Expenses
$1,934
Mortgage P&I
67%
$1,241
Property Taxes
7%
$126
Home Insurance
5%
$89
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0