Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.69% first-year return on $51,345 initial cash invested.
-2.69%
Cash On Cash
6.01%
Cap Rate
0.98
DSCR
$1,746
Rent
-$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,746 income − $1,861 expenses = $115 out of pocket
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,345
Downpayment
20%
$48,900
Closing costs
1%
$2,445
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,746
Total Expenses
$1,861
Mortgage P&I
72%
$1,252
Property Taxes
4%
$67
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0