Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.39% first-year return on $52,290 initial cash invested.
-7.39%
Cash On Cash
5.45%
Cap Rate
0.82
DSCR
$1,601
Rent
-$322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,601 income − $1,923 expenses = $322 out of pocket
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,601
Total Expenses
$1,923
Mortgage P&I
86%
$1,372
Property Taxes
3%
$48
Home Insurance
5%
$87
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0