Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.9% first-year return on $52,521 initial cash invested.
-1.9%
Cash On Cash
6.26%
Cap Rate
1.01
DSCR
$1,940
Rent
-$83
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,521
Downpayment
20%
$50,020
Closing costs
1%
$2,501
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,940
Total Expenses
$2,023
Mortgage P&I
67%
$1,291
Property Taxes
6%
$115
Home Insurance
3%
$63
HOA
3%
$50
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0