Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.66% first-year return on $51,450 initial cash invested.
-9.66%
Cash On Cash
4.82%
Cap Rate
0.74
DSCR
$1,456
Rent
-$414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,456 income − $1,870 expenses = $414 out of pocket
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,456
Total Expenses
$1,870
Mortgage P&I
91%
$1,326
Property Taxes
5%
$79
Home Insurance
6%
$86
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$87
Maintenance
5%
$73
Other
0%
$0