Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.41% first-year return on $51,471 initial cash invested.
-5.41%
Cash On Cash
5.98%
Cap Rate
0.9
DSCR
$1,771
Rent
-$232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,771 income − $2,003 expenses = $232 out of pocket
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,471
Downpayment
20%
$49,020
Closing costs
1%
$2,451
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,771
Total Expenses
$2,003
Mortgage P&I
77%
$1,364
Property Taxes
5%
$91
Home Insurance
5%
$87
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$89
Vacancy
6%
$106
Maintenance
5%
$89
Other
0%
$0