Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.23% first-year return on $52,395 initial cash invested.
-6.23%
Cash On Cash
5.83%
Cap Rate
0.88
DSCR
$2,068
Rent
-$272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,068 income − $2,340 expenses = $272 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,395
Downpayment
20%
$49,900
Closing costs
1%
$2,495
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,068
Total Expenses
$2,340
Mortgage P&I
67%
$1,381
Property Taxes
15%
$320
Home Insurance
5%
$102
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0