Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.29% first-year return on $52,857 initial cash invested.
-2.29%
Cash On Cash
6.04%
Cap Rate
1.01
DSCR
$2,343
Rent
-$101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,343 income − $2,444 expenses = $101 out of pocket
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,857
Downpayment
20%
$50,340
Closing costs
1%
$2,517
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,343
Total Expenses
$2,444
Mortgage P&I
53%
$1,250
Property Taxes
21%
$496
Home Insurance
4%
$89
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0