Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.8% first-year return on $52,500 initial cash invested.
-0.8%
Cash On Cash
6.65%
Cap Rate
1.05
DSCR
$2,039
Rent
-$35
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,039 income − $2,074 expenses = $35 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,039
Total Expenses
$2,074
Mortgage P&I
65%
$1,319
Property Taxes
7%
$137
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0