Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.41% first-year return on $51,345 initial cash invested.
-3.41%
Cash On Cash
5.98%
Cap Rate
0.96
DSCR
$1,844
Rent
-$146
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
6.8%
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
$1,844
Total Expenses
$1,990
Mortgage P&I
69%
$1,273
Property Taxes
8%
$151
Home Insurance
5%
$87
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0