Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.05% first-year return on $52,143 initial cash invested.
-13.05%
Cash On Cash
4.1%
Cap Rate
0.63
DSCR
$1,550
Rent
-$567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,550 income − $2,117 expenses = $567 out of pocket
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,143
Downpayment
20%
$49,660
Closing costs
1%
$2,483
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,550
Total Expenses
$2,117
Mortgage P&I
86%
$1,338
Property Taxes
18%
$278
Home Insurance
6%
$87
HOA
1%
$10
Property Management
10%
$155
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0