This property looks like a bad Long-Term investment with a projected -10.97% first-year return on $52,500 initial cash invested.
-10.97%
Cash On Cash
4.85%
Cap Rate
0.71
DSCR
$1,526
Rent
-$480
Cashflow
Cash Flow
$1,526 income − $2,006 expenses = $480 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
$1,526
Total Expenses
$2,006
Mortgage P&I
93%
$1,415
Property Taxes
7%
$106
Home Insurance
6%
$88
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$76
Vacancy
6%
$92
Maintenance
5%
$76
Other
0%
$0