Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.92% first-year return on $52,122 initial cash invested.
-9.92%
Cash On Cash
4.86%
Cap Rate
0.74
DSCR
$1,621
Rent
-$431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,621 income − $2,052 expenses = $431 out of pocket
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,122
Downpayment
20%
$49,640
Closing costs
1%
$2,482
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,621
Total Expenses
$2,052
Mortgage P&I
84%
$1,355
Property Taxes
10%
$165
Home Insurance
5%
$88
HOA
1%
$23
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0