Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.41% first-year return on $51,450 initial cash invested.
-22.41%
Cash On Cash
1.95%
Cap Rate
0.3
DSCR
$843
Rent
-$961
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.1%
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
$843
Total Expenses
$1,804
Mortgage P&I
156%
$1,318
Property Taxes
21%
$181
Home Insurance
10%
$86
HOA
0%
$0
Property Management
10%
$84
CapEx
5%
$42
Vacancy
6%
$51
Maintenance
5%
$42
Other
0%
$0