Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.69% first-year return on $51,450 initial cash invested.
-5.69%
Cash On Cash
5.49%
Cap Rate
0.87
DSCR
$1,589
Rent
-$244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,589 income − $1,833 expenses = $244 out of pocket
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,589
Total Expenses
$1,833
Mortgage P&I
81%
$1,285
Property Taxes
3%
$50
Home Insurance
5%
$86
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0