Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.68% first-year return on $52,479 initial cash invested.
-11.68%
Cash On Cash
4.46%
Cap Rate
0.69
DSCR
$1,779
Rent
-$511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,779 income − $2,290 expenses = $511 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,479
Downpayment
20%
$49,980
Closing costs
1%
$2,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,779
Total Expenses
$2,290
Mortgage P&I
76%
$1,351
Property Taxes
22%
$388
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0