Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.66% first-year return on $52,269 initial cash invested.
-13.66%
Cash On Cash
3.85%
Cap Rate
0.61
DSCR
$1,791
Rent
-$595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,791 income − $2,386 expenses = $595 out of pocket
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,791
Total Expenses
$2,386
Mortgage P&I
73%
$1,303
Property Taxes
29%
$512
Home Insurance
5%
$88
HOA
1%
$17
Property Management
10%
$179
CapEx
5%
$90
Vacancy
6%
$107
Maintenance
5%
$90
Other
0%
$0