Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.58% first-year return on $52,647 initial cash invested.
-3.58%
Cash On Cash
5.81%
Cap Rate
0.95
DSCR
$1,749
Rent
-$157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,749 income − $1,906 expenses = $157 out of pocket
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,647
Downpayment
20%
$50,140
Closing costs
1%
$2,507
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,749
Total Expenses
$1,906
Mortgage P&I
73%
$1,284
Property Taxes
7%
$116
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0