Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.41% first-year return on $51,639 initial cash invested.
-9.41%
Cash On Cash
5.08%
Cap Rate
0.77
DSCR
$1,753
Rent
-$405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,753 income − $2,158 expenses = $405 out of pocket
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,753
Total Expenses
$2,158
Mortgage P&I
78%
$1,359
Property Taxes
14%
$247
Home Insurance
5%
$88
HOA
0%
$8
Property Management
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0