Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.7% first-year return on $51,345 initial cash invested.
-4.7%
Cash On Cash
5.78%
Cap Rate
0.91
DSCR
$1,767
Rent
-$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,767 income − $1,968 expenses = $201 out of pocket
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,767
Total Expenses
$1,968
Mortgage P&I
73%
$1,291
Property Taxes
7%
$132
Home Insurance
5%
$86
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0