Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.13% first-year return on $51,849 initial cash invested.
-2.13%
Cash On Cash
6.67%
Cap Rate
1.02
DSCR
$2,407
Rent
-$92
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,407 income − $2,499 expenses = $92 out of pocket
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,849
Downpayment
20%
$49,380
Closing costs
1%
$2,469
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,407
Total Expenses
$2,499
Mortgage P&I
56%
$1,344
Property Taxes
18%
$439
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$241
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0