Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.36% first-year return on $52,815 initial cash invested.
-0.36%
Cash On Cash
6.83%
Cap Rate
1.07
DSCR
$2,193
Rent
-$16
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,193 income − $2,209 expenses = $16 out of pocket
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,815
Downpayment
20%
$50,300
Closing costs
1%
$2,515
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,193
Total Expenses
$2,209
Mortgage P&I
61%
$1,338
Property Taxes
10%
$209
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0