Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.12% first-year return on $52,185 initial cash invested.
-8.12%
Cash On Cash
5.24%
Cap Rate
0.8
DSCR
$1,716
Rent
-$353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,716 income − $2,069 expenses = $353 out of pocket
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,185
Downpayment
20%
$49,700
Closing costs
1%
$2,485
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,716
Total Expenses
$2,069
Mortgage P&I
79%
$1,352
Property Taxes
9%
$159
Home Insurance
5%
$88
HOA
1%
$23
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0