Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.99% first-year return on $51,975 initial cash invested.
-1.99%
Cash On Cash
6.5%
Cap Rate
1.01
DSCR
$2,095
Rent
-$86
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,095 income − $2,181 expenses = $86 out of pocket
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,975
Downpayment
20%
$49,500
Closing costs
1%
$2,475
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,095
Total Expenses
$2,181
Mortgage P&I
63%
$1,321
Property Taxes
10%
$200
Home Insurance
4%
$91
HOA
1%
$23
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0