Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.31% first-year return on $52,962 initial cash invested.
-10.31%
Cash On Cash
4.1%
Cap Rate
0.7
DSCR
$1,776
Rent
-$455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.1%
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
$1,776
Total Expenses
$2,231
Mortgage P&I
69%
$1,227
Property Taxes
24%
$433
Home Insurance
5%
$91
HOA
1%
$17
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0