Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.3% first-year return on $52,080 initial cash invested.
-0.3%
Cash On Cash
6.72%
Cap Rate
1.07
DSCR
$1,999
Rent
-$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,999 income − $2,012 expenses = $13 out of pocket
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,080
Downpayment
20%
$49,600
Closing costs
1%
$2,480
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,999
Total Expenses
$2,012
Mortgage P&I
65%
$1,301
Property Taxes
5%
$103
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0