Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.11% first-year return on $52,080 initial cash invested.
-1.11%
Cash On Cash
6.43%
Cap Rate
1.04
DSCR
$1,888
Rent
-$48
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
6.7%
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
$1,888
Total Expenses
$1,936
Mortgage P&I
68%
$1,283
Property Taxes
4%
$76
Home Insurance
5%
$87
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0