Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.33% first-year return on $52,479 initial cash invested.
-17.33%
Cash On Cash
3.15%
Cap Rate
0.49
DSCR
$1,257
Rent
-$758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,257 income − $2,015 expenses = $758 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,257
Total Expenses
$2,015
Mortgage P&I
107%
$1,350
Property Taxes
20%
$250
Home Insurance
7%
$88
HOA
0%
$0
Property Management
10%
$126
CapEx
5%
$63
Vacancy
6%
$75
Maintenance
5%
$63
Other
0%
$0