Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.47% first-year return on $52,290 initial cash invested.
-1.47%
Cash On Cash
6.34%
Cap Rate
1.02
DSCR
$1,883
Rent
-$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,883 income − $1,947 expenses = $64 out of pocket
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,883
Total Expenses
$1,947
Mortgage P&I
68%
$1,286
Property Taxes
5%
$85
Home Insurance
5%
$87
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0