Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.14% first-year return on $52,962 initial cash invested.
-15.14%
Cash On Cash
3.79%
Cap Rate
0.57
DSCR
$1,567
Rent
-$668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,567 income − $2,235 expenses = $668 out of pocket
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,962
Downpayment
20%
$50,440
Closing costs
1%
$2,522
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,567
Total Expenses
$2,235
Mortgage P&I
89%
$1,387
Property Taxes
22%
$352
Home Insurance
6%
$89
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0