Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.66% first-year return on $51,723 initial cash invested.
-6.66%
Cash On Cash
5.29%
Cap Rate
0.84
DSCR
$1,644
Rent
-$287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,644 income − $1,931 expenses = $287 out of pocket
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,723
Downpayment
20%
$49,260
Closing costs
1%
$2,463
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,644
Total Expenses
$1,931
Mortgage P&I
78%
$1,290
Property Taxes
8%
$128
Home Insurance
5%
$86
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0