Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.13% first-year return on $51,933 initial cash invested.
-2.13%
Cash On Cash
6.67%
Cap Rate
1.01
DSCR
$2,003
Rent
-$92
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,003 income − $2,095 expenses = $92 out of pocket
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,003
Total Expenses
$2,095
Mortgage P&I
68%
$1,366
Property Taxes
6%
$121
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0