Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.21% first-year return on $52,395 initial cash invested.
-9.21%
Cash On Cash
4.83%
Cap Rate
0.76
DSCR
$1,601
Rent
-$402
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
7.0%
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
$1,601
Total Expenses
$2,003
Mortgage P&I
83%
$1,327
Property Taxes
11%
$172
Home Insurance
6%
$88
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0