Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.97% first-year return on $52,500 initial cash invested.
-5.97%
Cash On Cash
5.46%
Cap Rate
0.87
DSCR
$1,885
Rent
-$261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,885 income − $2,146 expenses = $261 out of pocket
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
$1,885
Total Expenses
$2,146
Mortgage P&I
69%
$1,305
Property Taxes
12%
$235
Home Insurance
5%
$88
HOA
2%
$29
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0