Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.85% first-year return on $52,521 initial cash invested.
-6.85%
Cash On Cash
5.49%
Cap Rate
0.85
DSCR
$1,879
Rent
-$300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,879 income − $2,179 expenses = $300 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,521
Downpayment
20%
$50,020
Closing costs
1%
$2,501
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,879
Total Expenses
$2,179
Mortgage P&I
72%
$1,351
Property Taxes
13%
$238
Home Insurance
5%
$88
HOA
1%
$13
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0