Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.1% first-year return on $52,500 initial cash invested.
-5.1%
Cash On Cash
5.75%
Cap Rate
0.9
DSCR
$1,828
Rent
-$223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$1,828
Total Expenses
$2,051
Mortgage P&I
73%
$1,329
Property Taxes
8%
$139
Home Insurance
5%
$88
HOA
1%
$20
Property Management
10%
$183
CapEx
5%
$91
Vacancy
6%
$110
Maintenance
5%
$91
Other
0%
$0