Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.44% first-year return on $52,269 initial cash invested.
-0.44%
Cash On Cash
7.14%
Cap Rate
1.07
DSCR
$2,418
Rent
-$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,418 income − $2,437 expenses = $19 out of pocket
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,269
Downpayment
20%
$49,780
Closing costs
1%
$2,489
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,418
Total Expenses
$2,437
Mortgage P&I
57%
$1,378
Property Taxes
14%
$342
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0