Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.22% first-year return on $52,122 initial cash invested.
-6.22%
Cash On Cash
5.85%
Cap Rate
0.87
DSCR
$1,712
Rent
-$270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,712 income − $1,982 expenses = $270 out of pocket
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
7.5%
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
$1,712
Total Expenses
$1,982
Mortgage P&I
81%
$1,394
Property Taxes
3%
$54
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0