Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.58% first-year return on $52,920 initial cash invested.
-6.58%
Cash On Cash
5.3%
Cap Rate
0.84
DSCR
$1,729
Rent
-$290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,729 income − $2,019 expenses = $290 out of pocket
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,729
Total Expenses
$2,019
Mortgage P&I
76%
$1,316
Property Taxes
9%
$163
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0