Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.99% first-year return on $52,479 initial cash invested.
-1.99%
Cash On Cash
6.42%
Cap Rate
1.02
DSCR
$2,245
Rent
-$87
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,245 income − $2,332 expenses = $87 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,245
Total Expenses
$2,332
Mortgage P&I
58%
$1,312
Property Taxes
14%
$312
Home Insurance
4%
$88
HOA
2%
$37
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0