Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.56% first-year return on $52,395 initial cash invested.
-1.56%
Cash On Cash
6.31%
Cap Rate
1.03
DSCR
$2,173
Rent
-$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,395
Downpayment
20%
$49,900
Closing costs
1%
$2,495
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,173
Total Expenses
$2,241
Mortgage P&I
58%
$1,271
Property Taxes
15%
$318
Home Insurance
4%
$87
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$109
Vacancy
6%
$130
Maintenance
5%
$109
Other
0%
$0