Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.97% first-year return on $52,500 initial cash invested.
-1.97%
Cash On Cash
6%
Cap Rate
1
DSCR
$1,707
Rent
-$86
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
6.4%
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
$1,707
Total Expenses
$1,793
Mortgage P&I
73%
$1,251
Property Taxes
1%
$11
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0