Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.92% first-year return on $52,500 initial cash invested.
-17.92%
Cash On Cash
2.79%
Cap Rate
0.44
DSCR
$856
Rent
-$784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$856 income − $1,640 expenses = $784 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.9%
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
$856
Total Expenses
$1,640
Mortgage P&I
154%
$1,322
Property Taxes
1%
$7
Home Insurance
10%
$88
HOA
0%
$0
Property Management
10%
$86
CapEx
5%
$43
Vacancy
6%
$51
Maintenance
5%
$43
Other
0%
$0