Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.07% first-year return on $52,500 initial cash invested.
-8.07%
Cash On Cash
5.57%
Cap Rate
0.82
DSCR
$1,959
Rent
-$353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,959 income − $2,312 expenses = $353 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,959
Total Expenses
$2,312
Mortgage P&I
72%
$1,415
Property Taxes
15%
$299
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0