Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.95% first-year return on $52,311 initial cash invested.
-3.95%
Cash On Cash
5.8%
Cap Rate
0.94
DSCR
$1,897
Rent
-$172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,897 income − $2,069 expenses = $172 out of pocket
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,311
Downpayment
20%
$49,820
Closing costs
1%
$2,491
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,897
Total Expenses
$2,069
Mortgage P&I
67%
$1,280
Property Taxes
10%
$182
Home Insurance
5%
$89
HOA
1%
$24
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0