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 $52,038 initial cash invested.
-1.41%
Cash On Cash
6.46%
Cap Rate
1.03
DSCR
$2,033
Rent
-$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,033 income − $2,094 expenses = $61 out of pocket
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,033
Total Expenses
$2,094
Mortgage P&I
64%
$1,293
Property Taxes
9%
$184
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0