Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.13% first-year return on $52,416 initial cash invested.
-11.13%
Cash On Cash
4.77%
Cap Rate
0.72
DSCR
$2,033
Rent
-$486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,033 income − $2,519 expenses = $486 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,416
Downpayment
20%
$49,920
Closing costs
1%
$2,496
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,033
Total Expenses
$2,519
Mortgage P&I
68%
$1,377
Property Taxes
26%
$531
Home Insurance
4%
$82
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0