Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.61% first-year return on $52,983 initial cash invested.
-13.61%
Cash On Cash
3.45%
Cap Rate
0.57
DSCR
$1,127
Rent
-$601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,127 income − $1,728 expenses = $601 out of pocket
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,983
Downpayment
20%
$50,460
Closing costs
1%
$2,523
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,127
Total Expenses
$1,728
Mortgage P&I
113%
$1,270
Property Taxes
7%
$74
Home Insurance
8%
$91
HOA
0%
$0
Property Management
10%
$113
CapEx
5%
$56
Vacancy
6%
$68
Maintenance
5%
$56
Other
0%
$0