Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.23% first-year return on $52,500 initial cash invested.
-1.23%
Cash On Cash
6.57%
Cap Rate
1.03
DSCR
$1,919
Rent
-$54
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,919 income − $1,973 expenses = $54 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
$1,919
Total Expenses
$1,973
Mortgage P&I
69%
$1,326
Property Taxes
3%
$60
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0