Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.2% first-year return on $52,479 initial cash invested.
-14.2%
Cash On Cash
3.87%
Cap Rate
0.59
DSCR
$1,255
Rent
-$621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,255 income − $1,876 expenses = $621 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,479
Downpayment
20%
$49,980
Closing costs
1%
$2,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,255
Total Expenses
$1,876
Mortgage P&I
109%
$1,364
Property Taxes
8%
$97
Home Insurance
7%
$88
HOA
0%
$0
Property Management
10%
$126
CapEx
5%
$63
Vacancy
6%
$75
Maintenance
5%
$63
Other
0%
$0