Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.94% first-year return on $52,290 initial cash invested.
-5.94%
Cash On Cash
5.31%
Cap Rate
0.87
DSCR
$1,910
Rent
-$259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,910 income − $2,169 expenses = $259 out of pocket
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,910
Total Expenses
$2,169
Mortgage P&I
66%
$1,264
Property Taxes
17%
$320
Home Insurance
5%
$87
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0