Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.43% first-year return on $52,248 initial cash invested.
-15.43%
Cash On Cash
3.5%
Cap Rate
0.55
DSCR
$1,627
Rent
-$672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,627 income − $2,299 expenses = $672 out of pocket
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,248
Downpayment
20%
$49,760
Closing costs
1%
$2,488
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,627
Total Expenses
$2,299
Mortgage P&I
81%
$1,317
Property Taxes
29%
$471
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$81
Vacancy
6%
$98
Maintenance
5%
$81
Other
0%
$0