Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.88% first-year return on $52,521 initial cash invested.
-6.88%
Cash On Cash
5.02%
Cap Rate
0.83
DSCR
$1,732
Rent
-$301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,521
Downpayment
20%
$50,020
Closing costs
1%
$2,501
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,732
Total Expenses
$2,033
Mortgage P&I
73%
$1,260
Property Taxes
12%
$212
Home Insurance
5%
$93
HOA
1%
$17
Property Management
10%
$173
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0