Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.69% first-year return on $52,710 initial cash invested.
-5.69%
Cash On Cash
5.58%
Cap Rate
0.88
DSCR
$1,844
Rent
-$250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,844 income − $2,094 expenses = $250 out of pocket
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,710
Downpayment
20%
$50,200
Closing costs
1%
$2,510
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,844
Total Expenses
$2,094
Mortgage P&I
72%
$1,325
Property Taxes
11%
$202
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0