Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.28% first-year return on $52,521 initial cash invested.
-9.28%
Cash On Cash
4.9%
Cap Rate
0.77
DSCR
$2,031
Rent
-$406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,031 income − $2,437 expenses = $406 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,521
Downpayment
20%
$50,020
Closing costs
1%
$2,501
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,031
Total Expenses
$2,437
Mortgage P&I
65%
$1,326
Property Taxes
21%
$433
Home Insurance
4%
$89
HOA
3%
$60
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0