Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.08% first-year return on $52,752 initial cash invested.
-15.08%
Cash On Cash
3.32%
Cap Rate
0.55
DSCR
$1,897
Rent
-$663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,897 income − $2,560 expenses = $663 out of pocket
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,897
Total Expenses
$2,560
Mortgage P&I
67%
$1,263
Property Taxes
34%
$642
Home Insurance
5%
$94
HOA
4%
$67
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0