Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.36% first-year return on $51,912 initial cash invested.
-5.36%
Cash On Cash
5.55%
Cap Rate
0.89
DSCR
$1,828
Rent
-$232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,828 income − $2,060 expenses = $232 out of pocket
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,912
Downpayment
20%
$49,440
Closing costs
1%
$2,472
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,828
Total Expenses
$2,060
Mortgage P&I
70%
$1,284
Property Taxes
12%
$214
Home Insurance
5%
$87
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$91
Vacancy
6%
$110
Maintenance
5%
$91
Other
0%
$0