Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.98% first-year return on $52,059 initial cash invested.
-1.98%
Cash On Cash
5.92%
Cap Rate
1.01
DSCR
$1,934
Rent
-$86
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,934 income − $2,020 expenses = $86 out of pocket
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,059
Downpayment
20%
$49,580
Closing costs
1%
$2,479
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,934
Total Expenses
$2,020
Mortgage P&I
63%
$1,213
Property Taxes
10%
$185
Home Insurance
6%
$119
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0