Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.66% first-year return on $52,794 initial cash invested.
-9.66%
Cash On Cash
4.83%
Cap Rate
0.75
DSCR
$1,735
Rent
-$425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,735 income − $2,160 expenses = $425 out of pocket
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,794
Downpayment
20%
$50,280
Closing costs
1%
$2,514
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,735
Total Expenses
$2,160
Mortgage P&I
78%
$1,349
Property Taxes
16%
$271
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0