Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.17% first-year return on $52,374 initial cash invested.
-10.17%
Cash On Cash
4.43%
Cap Rate
0.71
DSCR
$1,527
Rent
-$444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,527 income − $1,971 expenses = $444 out of pocket
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,374
Downpayment
20%
$49,880
Closing costs
1%
$2,494
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,527
Total Expenses
$1,971
Mortgage P&I
84%
$1,288
Property Taxes
13%
$197
Home Insurance
6%
$89
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$76
Vacancy
6%
$92
Maintenance
5%
$76
Other
0%
$0