Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.13% first-year return on $51,492 initial cash invested.
-6.13%
Cash On Cash
6%
Cap Rate
0.89
DSCR
$2,142
Rent
-$263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,142 income − $2,405 expenses = $263 out of pocket
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,492
Downpayment
20%
$49,040
Closing costs
1%
$2,452
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,142
Total Expenses
$2,405
Mortgage P&I
65%
$1,382
Property Taxes
18%
$378
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0