Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.95% first-year return on $51,618 initial cash invested.
-2.95%
Cash On Cash
6.43%
Cap Rate
0.98
DSCR
$1,949
Rent
-$127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,949 income − $2,076 expenses = $127 out of pocket
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,949
Total Expenses
$2,076
Mortgage P&I
69%
$1,347
Property Taxes
5%
$95
Home Insurance
5%
$88
HOA
2%
$40
Property Management
10%
$195
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0