Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.07% first-year return on $52,647 initial cash invested.
-9.07%
Cash On Cash
4.35%
Cap Rate
0.74
DSCR
$1,493
Rent
-$398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,647
Downpayment
20%
$50,140
Closing costs
1%
$2,507
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,493
Total Expenses
$1,891
Mortgage P&I
82%
$1,231
Property Taxes
12%
$180
Home Insurance
6%
$91
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0