Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.83% first-year return on $52,353 initial cash invested.
-0.83%
Cash On Cash
6.33%
Cap Rate
1.05
DSCR
$2,016
Rent
-$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,016 income − $2,052 expenses = $36 out of pocket
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,353
Downpayment
20%
$49,860
Closing costs
1%
$2,493
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,016
Total Expenses
$2,052
Mortgage P&I
62%
$1,250
Property Taxes
7%
$143
Home Insurance
4%
$89
HOA
2%
$45
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0