Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.36% first-year return on $52,164 initial cash invested.
-9.36%
Cash On Cash
4.53%
Cap Rate
0.75
DSCR
$1,925
Rent
-$407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,164
Downpayment
20%
$49,680
Closing costs
1%
$2,484
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,925
Total Expenses
$2,332
Mortgage P&I
65%
$1,248
Property Taxes
26%
$496
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0