Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.71% first-year return on $52,458 initial cash invested.
-7.71%
Cash On Cash
5.34%
Cap Rate
0.83
DSCR
$2,058
Rent
-$337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,058 income − $2,395 expenses = $337 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,458
Downpayment
20%
$49,960
Closing costs
1%
$2,498
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,058
Total Expenses
$2,395
Mortgage P&I
65%
$1,345
Property Taxes
21%
$427
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0