Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.26% first-year return on $52,500 initial cash invested.
-9.26%
Cash On Cash
4.81%
Cap Rate
0.77
DSCR
$2,050
Rent
-$405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,050 income − $2,455 expenses = $405 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
$2,050
Total Expenses
$2,455
Mortgage P&I
64%
$1,305
Property Taxes
25%
$508
Home Insurance
4%
$88
HOA
1%
$22
Property Management
10%
$205
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0