Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.61% first-year return on $52,479 initial cash invested.
-18.61%
Cash On Cash
2.64%
Cap Rate
0.42
DSCR
$955
Rent
-$814
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$955 income − $1,769 expenses = $814 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.9%
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
$955
Total Expenses
$1,769
Mortgage P&I
138%
$1,316
Property Taxes
12%
$116
Home Insurance
9%
$88
HOA
0%
$0
Property Management
10%
$96
CapEx
5%
$48
Vacancy
6%
$57
Maintenance
5%
$48
Other
0%
$0