Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.2% first-year return on $52,899 initial cash invested.
-0.2%
Cash On Cash
6.38%
Cap Rate
1.07
DSCR
$1,882
Rent
-$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,882
Total Expenses
$1,891
Mortgage P&I
67%
$1,254
Property Taxes
3%
$57
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0