Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.24% first-year return on $52,500 initial cash invested.
-2.24%
Cash On Cash
6.36%
Cap Rate
1
DSCR
$1,860
Rent
-$98
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,860
Total Expenses
$1,958
Mortgage P&I
72%
$1,331
Property Taxes
3%
$55
Home Insurance
5%
$88
PManagement
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0
Google Maps with comparables properties is loading...