Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.05% first-year return on $52,290 initial cash invested.
-7.05%
Cash On Cash
4.94%
Cap Rate
0.83
DSCR
$1,827
Rent
-$307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,827 income − $2,134 expenses = $307 out of pocket
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,290
Downpayment
20%
$49,800
Closing costs
1%
$2,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,827
Total Expenses
$2,134
Mortgage P&I
68%
$1,241
Property Taxes
17%
$302
Home Insurance
5%
$88
HOA
2%
$28
Property Management
10%
$183
CapEx
5%
$91
Vacancy
6%
$110
Maintenance
5%
$91
Other
0%
$0