Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.51% first-year return on $51,933 initial cash invested.
-0.51%
Cash On Cash
6.53%
Cap Rate
1.07
DSCR
$2,283
Rent
-$22
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,283 income − $2,305 expenses = $22 out of pocket
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,933
Downpayment
20%
$49,460
Closing costs
1%
$2,473
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,283
Total Expenses
$2,305
Mortgage P&I
55%
$1,254
Property Taxes
16%
$368
Home Insurance
4%
$90
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0