Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.76% first-year return on $52,227 initial cash invested.
-6.76%
Cash On Cash
5.57%
Cap Rate
0.85
DSCR
$1,832
Rent
-$294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,832 income − $2,126 expenses = $294 out of pocket
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,227
Downpayment
20%
$49,740
Closing costs
1%
$2,487
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,832
Total Expenses
$2,126
Mortgage P&I
74%
$1,357
Property Taxes
11%
$204
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0