Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.98% first-year return on $52,500 initial cash invested.
-0.98%
Cash On Cash
6.47%
Cap Rate
1.04
DSCR
$1,920
Rent
-$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,920 income − $1,963 expenses = $43 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
$1,920
Total Expenses
$1,963
Mortgage P&I
67%
$1,294
Property Taxes
4%
$82
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0