Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.22% first-year return on $52,479 initial cash invested.
-2.22%
Cash On Cash
6.39%
Cap Rate
1
DSCR
$1,815
Rent
-$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,815 income − $1,912 expenses = $97 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,815
Total Expenses
$1,912
Mortgage P&I
74%
$1,337
Property Taxes
1%
$14
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0