Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.37% first-year return on $52,500 initial cash invested.
-4.37%
Cash On Cash
5.75%
Cap Rate
0.93
DSCR
$1,993
Rent
-$191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,993 income − $2,184 expenses = $191 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,993
Total Expenses
$2,184
Mortgage P&I
65%
$1,289
Property Taxes
14%
$288
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0