Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.09% first-year return on $51,618 initial cash invested.
-8.09%
Cash On Cash
5.29%
Cap Rate
0.8
DSCR
$1,640
Rent
-$348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,640 income − $1,988 expenses = $348 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
$1,640
Total Expenses
$1,988
Mortgage P&I
82%
$1,350
Property Taxes
8%
$124
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0