Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.35% first-year return on $52,290 initial cash invested.
-8.35%
Cash On Cash
4.95%
Cap Rate
0.79
DSCR
$1,958
Rent
-$364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,290
Downpayment
20%
$49,800
Closing costs
1%
$2,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,958
Total Expenses
$2,322
Mortgage P&I
66%
$1,294
Property Taxes
20%
$390
Home Insurance
4%
$87
HOA
2%
$42
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0