Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.69% first-year return on $52,500 initial cash invested.
-4.69%
Cash On Cash
5.25%
Cap Rate
0.9
DSCR
$1,796
Rent
-$205
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
6.1%
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
$1,796
Total Expenses
$2,001
Mortgage P&I
67%
$1,209
Property Taxes
12%
$214
Home Insurance
6%
$110
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0