Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.67% first-year return on $52,710 initial cash invested.
-3.67%
Cash On Cash
5.38%
Cap Rate
0.93
DSCR
$1,611
Rent
-$161
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,710
Downpayment
20%
$50,200
Closing costs
1%
$2,510
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,611
Total Expenses
$1,772
Mortgage P&I
75%
$1,206
Property Taxes
3%
$55
Home Insurance
6%
$91
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0