Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.53% first-year return on $52,731 initial cash invested.
-4.53%
Cash On Cash
5.33%
Cap Rate
0.91
DSCR
$1,712
Rent
-$199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,712 income − $1,911 expenses = $199 out of pocket
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,731
Downpayment
20%
$50,220
Closing costs
1%
$2,511
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,712
Total Expenses
$1,911
Mortgage P&I
72%
$1,228
Property Taxes
9%
$146
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0