Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.6% first-year return on $52,920 initial cash invested.
-14.6%
Cash On Cash
3.79%
Cap Rate
0.59
DSCR
$1,763
Rent
-$644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,763 income − $2,407 expenses = $644 out of pocket
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,763
Total Expenses
$2,407
Mortgage P&I
77%
$1,352
Property Taxes
29%
$508
Home Insurance
5%
$89
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0