Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.51% first-year return on $52,080 initial cash invested.
-2.51%
Cash On Cash
6.32%
Cap Rate
1
DSCR
$2,059
Rent
-$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,059 income − $2,168 expenses = $109 out of pocket
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,080
Downpayment
20%
$49,600
Closing costs
1%
$2,480
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,059
Total Expenses
$2,168
Mortgage P&I
64%
$1,312
Property Taxes
11%
$233
Home Insurance
4%
$87
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0