Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.66% first-year return on $52,416 initial cash invested.
-3.66%
Cash On Cash
6.54%
Cap Rate
0.97
DSCR
$2,232
Rent
-$160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,232 income − $2,392 expenses = $160 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,416
Downpayment
20%
$49,920
Closing costs
1%
$2,496
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,232
Total Expenses
$2,392
Mortgage P&I
63%
$1,409
Property Taxes
14%
$314
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0