Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.89% first-year return on $51,681 initial cash invested.
-8.89%
Cash On Cash
5.06%
Cap Rate
0.77
DSCR
$1,547
Rent
-$383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,547 income − $1,930 expenses = $383 out of pocket
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,547
Total Expenses
$1,930
Mortgage P&I
87%
$1,343
Property Taxes
6%
$96
Home Insurance
6%
$89
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$77
Vacancy
6%
$93
Maintenance
5%
$77
Other
0%
$0