Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.41% first-year return on $52,164 initial cash invested.
-13.41%
Cash On Cash
3.62%
Cap Rate
0.61
DSCR
$1,952
Rent
-$583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,952 income − $2,535 expenses = $583 out of pocket
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,164
Downpayment
20%
$49,680
Closing costs
1%
$2,484
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,952
Total Expenses
$2,535
Mortgage P&I
63%
$1,235
Property Taxes
32%
$625
Home Insurance
5%
$94
HOA
4%
$73
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0