Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.2% first-year return on $52,626 initial cash invested.
-4.2%
Cash On Cash
5.45%
Cap Rate
0.92
DSCR
$1,785
Rent
-$184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,626
Downpayment
20%
$50,120
Closing costs
1%
$2,506
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,785
Total Expenses
$1,969
Mortgage P&I
69%
$1,234
Property Taxes
9%
$161
Home Insurance
5%
$91
HOA
1%
$20
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0