Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.85% first-year return on $52,479 initial cash invested.
-0.85%
Cash On Cash
6.85%
Cap Rate
1.05
DSCR
$2,118
Rent
-$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,118 income − $2,155 expenses = $37 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,118
Total Expenses
$2,155
Mortgage P&I
64%
$1,358
Property Taxes
7%
$158
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0