Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.27% first-year return on $51,660 initial cash invested.
-4.27%
Cash On Cash
5.79%
Cap Rate
0.92
DSCR
$1,721
Rent
-$184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,721 income − $1,905 expenses = $184 out of pocket
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,660
Downpayment
20%
$49,200
Closing costs
1%
$2,460
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,721
Total Expenses
$1,905
Mortgage P&I
75%
$1,285
Property Taxes
3%
$51
Home Insurance
7%
$122
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0