Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.8% first-year return on $52,668 initial cash invested.
-1.8%
Cash On Cash
6.22%
Cap Rate
1.02
DSCR
$2,001
Rent
-$79
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,001 income − $2,080 expenses = $79 out of pocket
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,668
Downpayment
20%
$50,160
Closing costs
1%
$2,508
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,001
Total Expenses
$2,080
Mortgage P&I
64%
$1,279
Property Taxes
9%
$185
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0