Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.45% first-year return on $51,996 initial cash invested.
-10.45%
Cash On Cash
4.21%
Cap Rate
0.7
DSCR
$1,774
Rent
-$453
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
$51,996
Downpayment
20%
$49,520
Closing costs
1%
$2,476
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,774
Total Expenses
$2,227
Mortgage P&I
69%
$1,232
Property Taxes
23%
$406
Home Insurance
5%
$88
HOA
2%
$40
Property Management
10%
$177
CapEx
5%
$89
Vacancy
6%
$106
Maintenance
5%
$89
Other
0%
$0