Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.53% first-year return on $52,500 initial cash invested.
-1.53%
Cash On Cash
6.6%
Cap Rate
1.05
DSCR
$2,544
Rent
-$67
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,544 income − $2,611 expenses = $67 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,544
Total Expenses
$2,611
Mortgage P&I
52%
$1,315
Property Taxes
22%
$547
Home Insurance
3%
$88
HOA
0%
$0
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$153
Maintenance
5%
$127
Other
0%
$0