Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.37% first-year return on $51,618 initial cash invested.
-10.37%
Cash On Cash
4.63%
Cap Rate
0.72
DSCR
$1,551
Rent
-$446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,551 income − $1,997 expenses = $446 out of pocket
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,618
Downpayment
20%
$49,160
Closing costs
1%
$2,458
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,551
Total Expenses
$1,997
Mortgage P&I
85%
$1,316
Property Taxes
12%
$189
Home Insurance
6%
$88
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0