Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.5% first-year return on $51,639 initial cash invested.
-9.5%
Cash On Cash
4.93%
Cap Rate
0.75
DSCR
$1,542
Rent
-$409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,542 income − $1,951 expenses = $409 out of pocket
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,639
Downpayment
20%
$49,180
Closing costs
1%
$2,459
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,542
Total Expenses
$1,951
Mortgage P&I
87%
$1,342
Property Taxes
8%
$120
Home Insurance
6%
$88
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$93
Maintenance
5%
$77
Other
0%
$0