Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.32% first-year return on $52,479 initial cash invested.
-11.32%
Cash On Cash
4.24%
Cap Rate
0.68
DSCR
$1,528
Rent
-$495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,479
Downpayment
20%
$49,980
Closing costs
1%
$2,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,528
Total Expenses
$2,023
Mortgage P&I
85%
$1,301
Property Taxes
16%
$237
Home Insurance
6%
$88
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$76
Vacancy
6%
$92
Maintenance
5%
$76
Other
0%
$0