Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.41% first-year return on $51,996 initial cash invested.
-1.41%
Cash On Cash
6.23%
Cap Rate
1.03
DSCR
$1,858
Rent
-$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,858 income − $1,919 expenses = $61 out of pocket
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,858
Total Expenses
$1,919
Mortgage P&I
67%
$1,253
Property Taxes
5%
$90
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0