Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.4% first-year return on $52,500 initial cash invested.
-6.4%
Cash On Cash
5.4%
Cap Rate
0.87
DSCR
$2,129
Rent
-$280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,129 income − $2,409 expenses = $280 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,129
Total Expenses
$2,409
Mortgage P&I
61%
$1,299
Property Taxes
22%
$469
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0