Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.71% first-year return on $52,290 initial cash invested.
-5.71%
Cash On Cash
5.72%
Cap Rate
0.9
DSCR
$2,404
Rent
-$249
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
6.9%
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
$2,404
Total Expenses
$2,653
Mortgage P&I
55%
$1,316
Property Taxes
26%
$626
Home Insurance
4%
$87
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0