Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.41% first-year return on $52,437 initial cash invested.
-6.41%
Cash On Cash
5.01%
Cap Rate
0.84
DSCR
$1,726
Rent
-$280
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
6.3%
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
$1,726
Total Expenses
$2,006
Mortgage P&I
72%
$1,236
Property Taxes
14%
$233
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0