Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.51% first-year return on $52,962 initial cash invested.
-5.51%
Cash On Cash
5.54%
Cap Rate
0.88
DSCR
$1,794
Rent
-$243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,794 income − $2,037 expenses = $243 out of pocket
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,794
Total Expenses
$2,037
Mortgage P&I
73%
$1,317
Property Taxes
7%
$134
Home Insurance
5%
$88
HOA
2%
$31
Property Management
10%
$179
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0