Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.27% first-year return on $52,290 initial cash invested.
-2.27%
Cash On Cash
6.27%
Cap Rate
1.01
DSCR
$2,215
Rent
-$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,215
Total Expenses
$2,314
Mortgage P&I
58%
$1,288
Property Taxes
16%
$362
Home Insurance
4%
$87
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0