Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.37% first-year return on $52,794 initial cash invested.
-18.37%
Cash On Cash
2.78%
Cap Rate
0.44
DSCR
$1,525
Rent
-$808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,525 income − $2,333 expenses = $808 out of pocket
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,794
Downpayment
20%
$50,280
Closing costs
1%
$2,514
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,525
Total Expenses
$2,333
Mortgage P&I
86%
$1,315
Property Taxes
35%
$531
Home Insurance
6%
$91
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$92
Maintenance
5%
$76
Other
0%
$0