Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.76% first-year return on $51,639 initial cash invested.
-8.76%
Cash On Cash
5.15%
Cap Rate
0.79
DSCR
$1,882
Rent
-$377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,882 income − $2,259 expenses = $377 out of pocket
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,639
Downpayment
20%
$49,180
Closing costs
1%
$2,459
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,882
Total Expenses
$2,259
Mortgage P&I
71%
$1,338
Property Taxes
12%
$220
Home Insurance
5%
$87
HOA
7%
$125
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0