Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.05% first-year return on $52,479 initial cash invested.
-4.05%
Cash On Cash
5.32%
Cap Rate
0.93
DSCR
$1,873
Rent
-$177
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
5.9%
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
$1,873
Total Expenses
$2,050
Mortgage P&I
64%
$1,190
Property Taxes
15%
$285
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0