Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.08% first-year return on $52,059 initial cash invested.
-4.08%
Cash On Cash
5.52%
Cap Rate
0.93
DSCR
$1,740
Rent
-$177
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,059
Downpayment
20%
$49,580
Closing costs
1%
$2,479
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,740
Total Expenses
$1,917
Mortgage P&I
71%
$1,231
Property Taxes
8%
$147
Home Insurance
5%
$87
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0