Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.1% first-year return on $52,479 initial cash invested.
-9.1%
Cash On Cash
4.71%
Cap Rate
0.76
DSCR
$1,649
Rent
-$398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,649 income − $2,047 expenses = $398 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,649
Total Expenses
$2,047
Mortgage P&I
79%
$1,297
Property Taxes
14%
$234
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0