Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.18% first-year return on $52,185 initial cash invested.
-2.18%
Cash On Cash
6.16%
Cap Rate
1
DSCR
$1,794
Rent
-$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,794 income − $1,889 expenses = $95 out of pocket
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,185
Downpayment
20%
$49,700
Closing costs
1%
$2,485
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,794
Total Expenses
$1,889
Mortgage P&I
71%
$1,280
Property Taxes
3%
$52
Home Insurance
5%
$90
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0