Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.89% first-year return on $52,290 initial cash invested.
-2.89%
Cash On Cash
6.33%
Cap Rate
0.98
DSCR
$2,064
Rent
-$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,064 income − $2,190 expenses = $126 out of pocket
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,290
Downpayment
20%
$49,800
Closing costs
1%
$2,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,064
Total Expenses
$2,190
Mortgage P&I
65%
$1,337
Property Taxes
11%
$228
Home Insurance
4%
$87
HOA
0%
$2
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0