Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.43% first-year return on $52,038 initial cash invested.
-9.43%
Cash On Cash
4.68%
Cap Rate
0.75
DSCR
$1,842
Rent
-$409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,842 income − $2,251 expenses = $409 out of pocket
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,038
Downpayment
20%
$49,560
Closing costs
1%
$2,478
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,842
Total Expenses
$2,251
Mortgage P&I
70%
$1,284
Property Taxes
12%
$218
Home Insurance
5%
$90
HOA
10%
$180
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0