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 $52,878 initial cash invested.
-1.36%
Cash On Cash
6.06%
Cap Rate
1.03
DSCR
$1,838
Rent
-$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,838 income − $1,898 expenses = $60 out of pocket
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,878
Downpayment
20%
$50,360
Closing costs
1%
$2,518
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,838
Total Expenses
$1,898
Mortgage P&I
67%
$1,239
Property Taxes
5%
$92
Home Insurance
5%
$89
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0