Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.31% first-year return on $52,059 initial cash invested.
-4.31%
Cash On Cash
5.62%
Cap Rate
0.92
DSCR
$1,844
Rent
-$187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,844 income − $2,031 expenses = $187 out of pocket
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,844
Total Expenses
$2,031
Mortgage P&I
68%
$1,256
Property Taxes
11%
$207
Home Insurance
5%
$89
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0