Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.29% first-year return on $52,836 initial cash invested.
-2.29%
Cash On Cash
5.88%
Cap Rate
0.99
DSCR
$1,872
Rent
-$101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,872 income − $1,973 expenses = $101 out of pocket
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,836
Downpayment
20%
$50,320
Closing costs
1%
$2,516
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,872
Total Expenses
$1,973
Mortgage P&I
66%
$1,240
Property Taxes
7%
$124
Home Insurance
5%
$89
HOA
2%
$33
Property Management
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0