Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.7% first-year return on $52,479 initial cash invested.
-6.7%
Cash On Cash
5.49%
Cap Rate
0.85
DSCR
$1,686
Rent
-$293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,686 income − $1,979 expenses = $293 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
$1,686
Total Expenses
$1,979
Mortgage P&I
80%
$1,352
Property Taxes
6%
$101
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0