Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.53% first-year return on $51,849 initial cash invested.
-0.53%
Cash On Cash
6.51%
Cap Rate
1.06
DSCR
$1,945
Rent
-$23
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,945 income − $1,968 expenses = $23 out of pocket
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,849
Downpayment
20%
$49,380
Closing costs
1%
$2,469
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,945
Total Expenses
$1,968
Mortgage P&I
65%
$1,265
Property Taxes
6%
$111
Home Insurance
4%
$87
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0