Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.25% first-year return on $51,681 initial cash invested.
-2.25%
Cash On Cash
6.22%
Cap Rate
1.01
DSCR
$2,132
Rent
-$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,132 income − $2,229 expenses = $97 out of pocket
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,681
Downpayment
20%
$49,220
Closing costs
1%
$2,461
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,132
Total Expenses
$2,229
Mortgage P&I
59%
$1,265
Property Taxes
15%
$320
Home Insurance
4%
$89
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0