Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.07% first-year return on $52,794 initial cash invested.
-0.07%
Cash On Cash
6.75%
Cap Rate
1.09
DSCR
$2,282
Rent
-$3
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,282 income − $2,285 expenses = $3 out of pocket
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,794
Downpayment
20%
$50,280
Closing costs
1%
$2,514
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,282
Total Expenses
$2,285
Mortgage P&I
57%
$1,304
Property Taxes
13%
$304
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0