Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.6% first-year return on $52,164 initial cash invested.
-8.6%
Cash On Cash
5.12%
Cap Rate
0.79
DSCR
$1,739
Rent
-$374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,739 income − $2,113 expenses = $374 out of pocket
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,164
Downpayment
20%
$49,680
Closing costs
1%
$2,484
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,739
Total Expenses
$2,113
Mortgage P&I
77%
$1,347
Property Taxes
13%
$226
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0