Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.09% first-year return on $52,479 initial cash invested.
-4.09%
Cash On Cash
6.09%
Cap Rate
0.94
DSCR
$2,051
Rent
-$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,051 income − $2,230 expenses = $179 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,051
Total Expenses
$2,230
Mortgage P&I
66%
$1,344
Property Taxes
13%
$264
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$205
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0