Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.48% first-year return on $51,681 initial cash invested.
-4.48%
Cash On Cash
5.86%
Cap Rate
0.93
DSCR
$1,930
Rent
-$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,930 income − $2,123 expenses = $193 out of pocket
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,681
Downpayment
20%
$49,220
Closing costs
1%
$2,461
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,930
Total Expenses
$2,123
Mortgage P&I
67%
$1,299
Property Taxes
12%
$235
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0