Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.36% first-year return on $52,941 initial cash invested.
-1.36%
Cash On Cash
6.52%
Cap Rate
1.03
DSCR
$2,058
Rent
-$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,941
Downpayment
20%
$50,420
Closing costs
1%
$2,521
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,058
Total Expenses
$2,118
Mortgage P&I
64%
$1,327
Property Taxes
9%
$177
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0