Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.66% first-year return on $52,920 initial cash invested.
-0.66%
Cash On Cash
6.27%
Cap Rate
1.06
DSCR
$1,994
Rent
-$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,920
Downpayment
20%
$50,400
Closing costs
1%
$2,520
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,994
Total Expenses
$2,023
Mortgage P&I
62%
$1,245
Property Taxes
9%
$171
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0