Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.02% first-year return on $52,815 initial cash invested.
-5.02%
Cash On Cash
5.47%
Cap Rate
0.9
DSCR
$1,982
Rent
-$221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,982 income − $2,203 expenses = $221 out of pocket
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,815
Downpayment
20%
$50,300
Closing costs
1%
$2,515
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,982
Total Expenses
$2,203
Mortgage P&I
64%
$1,269
Property Taxes
16%
$318
Home Insurance
5%
$101
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0