Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.03% first-year return on $51,408 initial cash invested.
-1.03%
Cash On Cash
5.94%
Cap Rate
1.04
DSCR
$1,798
Rent
-$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,408
Downpayment
20%
$48,960
Closing costs
1%
$2,448
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,798
Total Expenses
$1,842
Mortgage P&I
65%
$1,166
Property Taxes
7%
$122
Home Insurance
5%
$86
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0