Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.25% first-year return on $51,450 initial cash invested.
-6.25%
Cash On Cash
5.37%
Cap Rate
0.85
DSCR
$1,544
Rent
-$268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,544 income − $1,812 expenses = $268 out of pocket
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,544
Total Expenses
$1,812
Mortgage P&I
83%
$1,288
Property Taxes
2%
$37
Home Insurance
6%
$86
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$93
Maintenance
5%
$77
Other
0%
$0