Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.22% first-year return on $52,500 initial cash invested.
-2.22%
Cash On Cash
6.28%
Cap Rate
1.01
DSCR
$2,075
Rent
-$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,075
Total Expenses
$2,172
Mortgage P&I
63%
$1,301
Property Taxes
12%
$243
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0