Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.51% first-year return on $52,311 initial cash invested.
-6.51%
Cash On Cash
5.64%
Cap Rate
0.86
DSCR
$1,737
Rent
-$284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,737 income − $2,021 expenses = $284 out of pocket
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,737
Total Expenses
$2,021
Mortgage P&I
79%
$1,368
Property Taxes
8%
$145
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0