Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.65% first-year return on $52,500 initial cash invested.
-2.65%
Cash On Cash
6.57%
Cap Rate
0.99
DSCR
$2,115
Rent
-$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,115 income − $2,231 expenses = $116 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,115
Total Expenses
$2,231
Mortgage P&I
65%
$1,379
Property Taxes
10%
$211
Home Insurance
4%
$90
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0