Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.82% first-year return on $52,017 initial cash invested.
-4.82%
Cash On Cash
5.93%
Cap Rate
0.91
DSCR
$1,801
Rent
-$209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,801 income − $2,010 expenses = $209 out of pocket
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,017
Downpayment
20%
$49,540
Closing costs
1%
$2,477
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,801
Total Expenses
$2,010
Mortgage P&I
75%
$1,343
Property Taxes
6%
$112
Home Insurance
5%
$87
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0