Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.79% first-year return on $51,681 initial cash invested.
-1.79%
Cash On Cash
6.49%
Cap Rate
1.01
DSCR
$1,817
Rent
-$77
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,817 income − $1,894 expenses = $77 out of pocket
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,681
Downpayment
20%
$49,220
Closing costs
1%
$2,461
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,817
Total Expenses
$1,894
Mortgage P&I
73%
$1,318
Property Taxes
1%
$16
Home Insurance
5%
$87
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0