Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.18% first-year return on $52,248 initial cash invested.
-8.18%
Cash On Cash
4.67%
Cap Rate
0.78
DSCR
$1,614
Rent
-$356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,614 income − $1,970 expenses = $356 out of pocket
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,248
Downpayment
20%
$49,760
Closing costs
1%
$2,488
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,614
Total Expenses
$1,970
Mortgage P&I
77%
$1,243
Property Taxes
14%
$218
Home Insurance
6%
$89
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0