Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.77% first-year return on $51,828 initial cash invested.
-14.77%
Cash On Cash
3.68%
Cap Rate
0.58
DSCR
$1,645
Rent
-$638
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,828
Downpayment
20%
$49,360
Closing costs
1%
$2,468
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,645
Total Expenses
$2,283
Mortgage P&I
80%
$1,312
Property Taxes
28%
$456
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0