Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.86% first-year return on $52,395 initial cash invested.
-4.86%
Cash On Cash
6.08%
Cap Rate
0.91
DSCR
$1,820
Rent
-$212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,820 income − $2,032 expenses = $212 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,395
Downpayment
20%
$49,900
Closing costs
1%
$2,495
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,820
Total Expenses
$2,032
Mortgage P&I
76%
$1,385
Property Taxes
5%
$87
Home Insurance
5%
$87
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0