Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.38% first-year return on $52,500 initial cash invested.
-6.38%
Cash On Cash
5.5%
Cap Rate
0.86
DSCR
$1,791
Rent
-$279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,791 income − $2,070 expenses = $279 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,791
Total Expenses
$2,070
Mortgage P&I
74%
$1,334
Property Taxes
10%
$182
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$90
Vacancy
6%
$107
Maintenance
5%
$90
Other
0%
$0