Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.83% first-year return on $51,786 initial cash invested.
-2.83%
Cash On Cash
6.39%
Cap Rate
0.99
DSCR
$2,056
Rent
-$122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,056 income − $2,178 expenses = $122 out of pocket
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,786
Downpayment
20%
$49,320
Closing costs
1%
$2,466
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,056
Total Expenses
$2,178
Mortgage P&I
65%
$1,333
Property Taxes
11%
$222
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0