Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.12% first-year return on $52,752 initial cash invested.
-3.12%
Cash On Cash
5.91%
Cap Rate
0.97
DSCR
$1,858
Rent
-$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,858 income − $1,995 expenses = $137 out of pocket
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,752
Downpayment
20%
$50,240
Closing costs
1%
$2,512
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,858
Total Expenses
$1,995
Mortgage P&I
69%
$1,282
Property Taxes
7%
$139
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0