Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.42% first-year return on $52,080 initial cash invested.
-2.42%
Cash On Cash
5.97%
Cap Rate
0.99
DSCR
$1,904
Rent
-$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,904 income − $2,009 expenses = $105 out of pocket
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,904
Total Expenses
$2,009
Mortgage P&I
65%
$1,244
Property Taxes
10%
$184
Home Insurance
5%
$87
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0