Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.63% first-year return on $52,479 initial cash invested.
-2.63%
Cash On Cash
6.04%
Cap Rate
0.98
DSCR
$1,817
Rent
-$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,817 income − $1,932 expenses = $115 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,479
Downpayment
20%
$49,980
Closing costs
1%
$2,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,817
Total Expenses
$1,932
Mortgage P&I
71%
$1,282
Property Taxes
4%
$79
Home Insurance
5%
$88
HOA
1%
$10
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0