Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.42% first-year return on $52,479 initial cash invested.
-9.42%
Cash On Cash
4.83%
Cap Rate
0.75
DSCR
$1,555
Rent
-$412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,555 income − $1,967 expenses = $412 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,555
Total Expenses
$1,967
Mortgage P&I
86%
$1,340
Property Taxes
9%
$134
Home Insurance
6%
$88
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0