Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.65% first-year return on $52,479 initial cash invested.
-2.65%
Cash On Cash
6.3%
Cap Rate
0.99
DSCR
$1,950
Rent
-$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,479
Downpayment
20%
$49,980
Closing costs
1%
$2,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,950
Total Expenses
$2,066
Mortgage P&I
68%
$1,330
Property Taxes
7%
$140
Home Insurance
5%
$88
PManagement
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0
Google Maps with comparables properties is loading...