Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.9% first-year return on $51,933 initial cash invested.
-4.9%
Cash On Cash
5.91%
Cap Rate
0.91
DSCR
$1,808
Rent
-$212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,808 income − $2,020 expenses = $212 out of pocket
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,933
Downpayment
20%
$49,460
Closing costs
1%
$2,473
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,808
Total Expenses
$2,020
Mortgage P&I
74%
$1,339
Property Taxes
7%
$124
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0