Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.87% first-year return on $52,059 initial cash invested.
-6.87%
Cash On Cash
5.53%
Cap Rate
0.84
DSCR
$1,745
Rent
-$298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,745 income − $2,043 expenses = $298 out of pocket
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,745
Total Expenses
$2,043
Mortgage P&I
78%
$1,353
Property Taxes
9%
$149
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0