Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.45% first-year return on $52,983 initial cash invested.
-2.45%
Cash On Cash
5.88%
Cap Rate
0.99
DSCR
$1,939
Rent
-$108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,939 income − $2,047 expenses = $108 out of pocket
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,983
Downpayment
20%
$50,460
Closing costs
1%
$2,523
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,939
Total Expenses
$2,047
Mortgage P&I
64%
$1,248
Property Taxes
11%
$204
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0