Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.21% first-year return on $52,500 initial cash invested.
-1.21%
Cash On Cash
6.85%
Cap Rate
1.04
DSCR
$2,137
Rent
-$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,137 income − $2,190 expenses = $53 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,137
Total Expenses
$2,190
Mortgage P&I
64%
$1,373
Property Taxes
8%
$173
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0