Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.77% first-year return on $51,576 initial cash invested.
-11.77%
Cash On Cash
4.27%
Cap Rate
0.67
DSCR
$1,586
Rent
-$506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,586 income − $2,092 expenses = $506 out of pocket
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,576
Downpayment
20%
$49,120
Closing costs
1%
$2,456
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,586
Total Expenses
$2,092
Mortgage P&I
82%
$1,300
Property Taxes
18%
$293
Home Insurance
5%
$87
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0