Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.02% first-year return on $52,500 initial cash invested.
-19.02%
Cash On Cash
3%
Cap Rate
0.45
DSCR
$1,203
Rent
-$832
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,203 income − $2,035 expenses = $832 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.5%
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
$1,203
Total Expenses
$2,035
Mortgage P&I
116%
$1,398
Property Taxes
20%
$237
Home Insurance
7%
$88
HOA
0%
$0
Property Management
10%
$120
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0