Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.22% first-year return on $52,206 initial cash invested.
-3.22%
Cash On Cash
6%
Cap Rate
0.97
DSCR
$2,042
Rent
-$140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,042 income − $2,182 expenses = $140 out of pocket
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,206
Downpayment
20%
$49,720
Closing costs
1%
$2,486
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,042
Total Expenses
$2,182
Mortgage P&I
63%
$1,282
Property Taxes
13%
$269
Home Insurance
5%
$100
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0