Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.01% first-year return on $52,479 initial cash invested.
-5.01%
Cash On Cash
5.56%
Cap Rate
0.91
DSCR
$2,146
Rent
-$219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,146 income − $2,365 expenses = $219 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,146
Total Expenses
$2,365
Mortgage P&I
59%
$1,269
Property Taxes
21%
$451
Home Insurance
4%
$87
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0