Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.63% first-year return on $52,500 initial cash invested.
-27.63%
Cash On Cash
0.76%
Cap Rate
0.12
DSCR
$1,016
Rent
-$1,209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,016 income − $2,225 expenses = $1,209 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
$1,016
Total Expenses
$2,225
Mortgage P&I
130%
$1,317
Property Taxes
55%
$555
Home Insurance
9%
$88
HOA
0%
$0
Property Management
10%
$102
CapEx
5%
$51
Vacancy
6%
$61
Maintenance
5%
$51
Other
0%
$0