Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.53% first-year return on $51,996 initial cash invested.
-3.53%
Cash On Cash
6.16%
Cap Rate
0.95
DSCR
$1,758
Rent
-$153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,758 income − $1,911 expenses = $153 out of pocket
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,758
Total Expenses
$1,911
Mortgage P&I
76%
$1,335
Property Taxes
2%
$31
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0