Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.54% first-year return on $52,962 initial cash invested.
-1.54%
Cash On Cash
5.92%
Cap Rate
1.02
DSCR
$1,789
Rent
-$68
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,962
Downpayment
20%
$50,440
Closing costs
1%
$2,522
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,789
Total Expenses
$1,857
Mortgage P&I
68%
$1,223
Property Taxes
4%
$76
Home Insurance
5%
$89
HOA
0%
$5
Property Management
10%
$179
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0