Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.88% first-year return on $52,437 initial cash invested.
-2.88%
Cash On Cash
5.67%
Cap Rate
0.97
DSCR
$1,769
Rent
-$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,437
Downpayment
20%
$49,940
Closing costs
1%
$2,497
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,769
Total Expenses
$1,895
Mortgage P&I
69%
$1,217
Property Taxes
7%
$129
Home Insurance
5%
$90
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0