Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.04% first-year return on $51,681 initial cash invested.
-4.04%
Cash On Cash
5.99%
Cap Rate
0.94
DSCR
$1,870
Rent
-$174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,870
Total Expenses
$2,044
Mortgage P&I
70%
$1,309
Property Taxes
9%
$168
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0