Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.64% first-year return on $52,479 initial cash invested.
-3.64%
Cash On Cash
6.49%
Cap Rate
0.97
DSCR
$2,257
Rent
-$159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,257 income − $2,416 expenses = $159 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,257
Total Expenses
$2,416
Mortgage P&I
62%
$1,398
Property Taxes
15%
$343
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0