Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.03% first-year return on $52,941 initial cash invested.
-13.03%
Cash On Cash
3.87%
Cap Rate
0.62
DSCR
$1,498
Rent
-$575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,498 income − $2,073 expenses = $575 out of pocket
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,941
Downpayment
20%
$50,420
Closing costs
1%
$2,521
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,498
Total Expenses
$2,073
Mortgage P&I
88%
$1,313
Property Taxes
19%
$279
Home Insurance
6%
$91
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0