Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.79% first-year return on $51,996 initial cash invested.
-2.79%
Cash On Cash
6.11%
Cap Rate
0.98
DSCR
$1,939
Rent
-$121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,939 income − $2,060 expenses = $121 out of pocket
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,996
Downpayment
20%
$49,520
Closing costs
1%
$2,476
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,939
Total Expenses
$2,060
Mortgage P&I
66%
$1,285
Property Taxes
9%
$183
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0