Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.01% first-year return on $51,450 initial cash invested.
-5.01%
Cash On Cash
5.89%
Cap Rate
0.91
DSCR
$1,781
Rent
-$215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,781 income − $1,996 expenses = $215 out of pocket
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,450
Downpayment
20%
$49,000
Closing costs
1%
$2,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,781
Total Expenses
$1,996
Mortgage P&I
75%
$1,329
Property Taxes
7%
$116
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0