Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.83% first-year return on $52,395 initial cash invested.
-12.83%
Cash On Cash
4.46%
Cap Rate
0.66
DSCR
$1,689
Rent
-$560
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,689 income − $2,249 expenses = $560 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.6%
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
$1,689
Total Expenses
$2,249
Mortgage P&I
83%
$1,404
Property Taxes
19%
$318
Home Insurance
5%
$89
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0