Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.04% first-year return on $53,004 initial cash invested.
-2.04%
Cash On Cash
6.27%
Cap Rate
1.01
DSCR
$1,955
Rent
-$90
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,955 income − $2,045 expenses = $90 out of pocket
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,004
Downpayment
20%
$50,480
Closing costs
1%
$2,524
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,955
Total Expenses
$2,045
Mortgage P&I
67%
$1,310
Property Taxes
7%
$134
Home Insurance
5%
$92
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0