Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.83% first-year return on $52,962 initial cash invested.
-11.83%
Cash On Cash
4.09%
Cap Rate
0.65
DSCR
$1,363
Rent
-$522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,363 income − $1,885 expenses = $522 out of pocket
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,962
Downpayment
20%
$50,440
Closing costs
1%
$2,522
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,363
Total Expenses
$1,885
Mortgage P&I
96%
$1,313
Property Taxes
7%
$98
Home Insurance
7%
$91
HOA
2%
$29
Property Management
10%
$136
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0