Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.28% first-year return on $52,479 initial cash invested.
-5.28%
Cash On Cash
5.78%
Cap Rate
0.89
DSCR
$1,650
Rent
-$231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,650 income − $1,881 expenses = $231 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,650
Total Expenses
$1,881
Mortgage P&I
82%
$1,353
Property Taxes
1%
$9
Home Insurance
6%
$91
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0