Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.7% first-year return on $52,647 initial cash invested.
-7.7%
Cash On Cash
5.1%
Cap Rate
0.81
DSCR
$1,668
Rent
-$338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,668 income − $2,006 expenses = $338 out of pocket
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,668
Total Expenses
$2,006
Mortgage P&I
79%
$1,321
Property Taxes
9%
$149
Home Insurance
5%
$89
HOA
1%
$14
Property Management
10%
$167
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0