Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.51% first-year return on $52,038 initial cash invested.
-3.51%
Cash On Cash
6.59%
Cap Rate
0.97
DSCR
$2,314
Rent
-$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,314 income − $2,466 expenses = $152 out of pocket
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,038
Downpayment
20%
$49,560
Closing costs
1%
$2,478
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,314
Total Expenses
$2,466
Mortgage P&I
60%
$1,397
Property Taxes
16%
$380
Home Insurance
4%
$87
HOA
0%
$0
Property Management
10%
$231
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0