Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.16% first-year return on $51,639 initial cash invested.
-1.16%
Cash On Cash
6.98%
Cap Rate
1.05
DSCR
$2,240
Rent
-$50
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,240 income − $2,290 expenses = $50 out of pocket
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,639
Downpayment
20%
$49,180
Closing costs
1%
$2,459
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,240
Total Expenses
$2,290
Mortgage P&I
61%
$1,369
Property Taxes
11%
$236
Home Insurance
5%
$103
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0