Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.63% first-year return on $52,290 initial cash invested.
-3.63%
Cash On Cash
5.75%
Cap Rate
0.94
DSCR
$1,752
Rent
-$158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,752
Total Expenses
$1,910
Mortgage P&I
72%
$1,263
Property Taxes
6%
$104
Home Insurance
5%
$87
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0