Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.89% first-year return on $52,899 initial cash invested.
-11.89%
Cash On Cash
4.36%
Cap Rate
0.67
DSCR
$1,451
Rent
-$524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,451 income − $1,975 expenses = $524 out of pocket
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,899
Downpayment
20%
$50,380
Closing costs
1%
$2,519
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,451
Total Expenses
$1,975
Mortgage P&I
94%
$1,366
Property Taxes
10%
$152
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$145
CapEx
5%
$73
Vacancy
6%
$87
Maintenance
5%
$73
Other
0%
$0