Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.89% first-year return on $51,345 initial cash invested.
-6.89%
Cash On Cash
5.24%
Cap Rate
0.83
DSCR
$1,618
Rent
-$295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,618 income − $1,913 expenses = $295 out of pocket
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,345
Downpayment
20%
$48,900
Closing costs
1%
$2,445
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,618
Total Expenses
$1,913
Mortgage P&I
79%
$1,281
Property Taxes
8%
$125
Home Insurance
5%
$86
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0