Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.94% first-year return on $52,280 initial cash invested.
-2.94%
Cash On Cash
5.9%
Cap Rate
0.97
DSCR
$1,783
Rent
-$128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,783 income − $1,911 expenses = $128 out of pocket
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,280
Downpayment
20%
$49,790
Closing costs
1%
$2,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,783
Total Expenses
$1,911
Mortgage P&I
71%
$1,264
Property Taxes
5%
$97
Home Insurance
5%
$87
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0