Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.05% first-year return on $51,891 initial cash invested.
-3.05%
Cash On Cash
5.92%
Cap Rate
0.97
DSCR
$1,966
Rent
-$132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,966 income − $2,098 expenses = $132 out of pocket
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,891
Downpayment
20%
$49,420
Closing costs
1%
$2,471
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,966
Total Expenses
$2,098
Mortgage P&I
64%
$1,252
Property Taxes
10%
$206
Home Insurance
5%
$89
HOA
2%
$40
Property Management
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0