Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.84% first-year return on $52,395 initial cash invested.
-11.84%
Cash On Cash
4.17%
Cap Rate
0.67
DSCR
$1,670
Rent
-$517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,670 income − $2,187 expenses = $517 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,395
Downpayment
20%
$49,900
Closing costs
1%
$2,495
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,670
Total Expenses
$2,187
Mortgage P&I
78%
$1,299
Property Taxes
22%
$366
Home Insurance
5%
$87
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0