Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.07% first-year return on $52,710 initial cash invested.
-3.07%
Cash On Cash
5.66%
Cap Rate
0.96
DSCR
$1,787
Rent
-$135
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,710
Downpayment
20%
$50,200
Closing costs
1%
$2,510
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,787
Total Expenses
$1,922
Mortgage P&I
69%
$1,230
Property Taxes
7%
$130
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0