Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.27% first-year return on $52,500 initial cash invested.
-0.27%
Cash On Cash
6.91%
Cap Rate
1.08
DSCR
$2,345
Rent
-$12
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,345 income − $2,357 expenses = $12 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,345
Total Expenses
$2,357
Mortgage P&I
57%
$1,334
Property Taxes
14%
$326
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0