Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.11% first-year return on $52,248 initial cash invested.
-13.11%
Cash On Cash
4.44%
Cap Rate
0.66
DSCR
$1,969
Rent
-$571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,969 income − $2,540 expenses = $571 out of pocket
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,248
Downpayment
20%
$49,760
Closing costs
1%
$2,488
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,969
Total Expenses
$2,540
Mortgage P&I
71%
$1,393
Property Taxes
26%
$508
Home Insurance
4%
$87
HOA
2%
$41
Property Management
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0