Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.86% first-year return on $52,374 initial cash invested.
-4.86%
Cash On Cash
5.37%
Cap Rate
0.89
DSCR
$1,540
Rent
-$212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,540 income − $1,752 expenses = $212 out of pocket
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,374
Downpayment
20%
$49,880
Closing costs
1%
$2,494
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,540
Total Expenses
$1,752
Mortgage P&I
81%
$1,252
Property Taxes
0%
$7
Home Insurance
6%
$93
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0