Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.32% first-year return on $52,290 initial cash invested.
-5.32%
Cash On Cash
5.47%
Cap Rate
0.89
DSCR
$1,755
Rent
-$232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,755 income − $1,987 expenses = $232 out of pocket
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,290
Downpayment
20%
$49,800
Closing costs
1%
$2,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,755
Total Expenses
$1,987
Mortgage P&I
73%
$1,278
Property Taxes
9%
$165
Home Insurance
5%
$87
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0