Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.29% first-year return on $52,500 initial cash invested.
-3.29%
Cash On Cash
6.24%
Cap Rate
0.97
DSCR
$2,152
Rent
-$144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,152 income − $2,296 expenses = $144 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
$2,152
Total Expenses
$2,296
Mortgage P&I
62%
$1,336
Property Taxes
14%
$312
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0