Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.47% first-year return on $52,563 initial cash invested.
-2.47%
Cash On Cash
6.25%
Cap Rate
0.99
DSCR
$1,807
Rent
-$108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,807 income − $1,915 expenses = $108 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,563
Downpayment
20%
$50,060
Closing costs
1%
$2,503
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,807
Total Expenses
$1,915
Mortgage P&I
73%
$1,321
Property Taxes
3%
$48
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0