Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.26% first-year return on $52,479 initial cash invested.
-13.26%
Cash On Cash
4.09%
Cap Rate
0.62
DSCR
$1,207
Rent
-$580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,207 income − $1,787 expenses = $580 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,207
Total Expenses
$1,787
Mortgage P&I
114%
$1,372
Property Taxes
1%
$14
Home Insurance
7%
$88
HOA
0%
$0
Property Management
10%
$121
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0