Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.17% first-year return on $52,920 initial cash invested.
-6.17%
Cash On Cash
5.19%
Cap Rate
0.85
DSCR
$1,643
Rent
-$272
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,920
Downpayment
20%
$50,400
Closing costs
1%
$2,520
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,643
Total Expenses
$1,915
Mortgage P&I
78%
$1,279
Property Taxes
7%
$113
Home Insurance
6%
$96
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0