Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.28% first-year return on $52,626 initial cash invested.
-8.28%
Cash On Cash
4.6%
Cap Rate
0.77
DSCR
$1,447
Rent
-$363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,626
Downpayment
20%
$50,120
Closing costs
1%
$2,506
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,447
Total Expenses
$1,810
Mortgage P&I
86%
$1,251
Property Taxes
7%
$94
Home Insurance
6%
$89
HOA
0%
$0
Property Management
10%
$145
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0