Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.9% first-year return on $52,017 initial cash invested.
-11.9%
Cash On Cash
4.3%
Cap Rate
0.68
DSCR
$1,847
Rent
-$516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,847 income − $2,363 expenses = $516 out of pocket
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,017
Downpayment
20%
$49,540
Closing costs
1%
$2,477
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,847
Total Expenses
$2,363
Mortgage P&I
71%
$1,312
Property Taxes
26%
$483
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0