Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.84% first-year return on $51,744 initial cash invested.
-8.84%
Cash On Cash
4.53%
Cap Rate
0.75
DSCR
$1,466
Rent
-$381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,466 income − $1,847 expenses = $381 out of pocket
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,744
Downpayment
20%
$49,280
Closing costs
1%
$2,464
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,466
Total Expenses
$1,847
Mortgage P&I
84%
$1,238
Property Taxes
9%
$139
Home Insurance
6%
$89
HOA
0%
$0
Property Management
10%
$147
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0