Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.56% first-year return on $52,122 initial cash invested.
-2.56%
Cash On Cash
6.24%
Cap Rate
1
DSCR
$2,105
Rent
-$111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,105 income − $2,216 expenses = $111 out of pocket
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,105
Total Expenses
$2,216
Mortgage P&I
62%
$1,296
Property Taxes
13%
$274
Home Insurance
5%
$100
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0