Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.25% first-year return on $52,542 initial cash invested.
-0.25%
Cash On Cash
6.28%
Cap Rate
1.07
DSCR
$1,949
Rent
-$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,949 income − $1,960 expenses = $11 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,542
Downpayment
20%
$50,040
Closing costs
1%
$2,502
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,949
Total Expenses
$1,960
Mortgage P&I
63%
$1,223
Property Taxes
7%
$142
Home Insurance
5%
$89
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0