Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.04% first-year return on $52,836 initial cash invested.
-12.04%
Cash On Cash
4.5%
Cap Rate
0.69
DSCR
$2,040
Rent
-$530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,040 income − $2,570 expenses = $530 out of pocket
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,836
Downpayment
20%
$50,320
Closing costs
1%
$2,516
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,040
Total Expenses
$2,570
Mortgage P&I
67%
$1,371
Property Taxes
29%
$582
Home Insurance
4%
$87
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0