Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.87% first-year return on $51,555 initial cash invested.
-11.87%
Cash On Cash
4.2%
Cap Rate
0.67
DSCR
$1,576
Rent
-$510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,555
Downpayment
20%
$49,100
Closing costs
1%
$2,455
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,576
Total Expenses
$2,086
Mortgage P&I
82%
$1,290
Property Taxes
19%
$297
Home Insurance
6%
$88
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0