Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2% first-year return on $52,773 initial cash invested.
-2%
Cash On Cash
6.1%
Cap Rate
1.01
DSCR
$2,007
Rent
-$88
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,007 income − $2,095 expenses = $88 out of pocket
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,773
Downpayment
20%
$50,260
Closing costs
1%
$2,513
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,007
Total Expenses
$2,095
Mortgage P&I
63%
$1,265
Property Taxes
11%
$218
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0