Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.3% first-year return on $51,450 initial cash invested.
-0.3%
Cash On Cash
6.35%
Cap Rate
1.06
DSCR
$1,764
Rent
-$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,764 income − $1,777 expenses = $13 out of pocket
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,764
Total Expenses
$1,777
Mortgage P&I
69%
$1,222
Property Taxes
1%
$11
Home Insurance
5%
$86
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0