Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.06% first-year return on $52,647 initial cash invested.
-6.06%
Cash On Cash
5.18%
Cap Rate
0.86
DSCR
$1,767
Rent
-$266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,767 income − $2,033 expenses = $266 out of pocket
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,647
Downpayment
20%
$50,140
Closing costs
1%
$2,507
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,767
Total Expenses
$2,033
Mortgage P&I
71%
$1,260
Property Taxes
13%
$223
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0