This property looks like a bad Long-Term investment with a projected -7.72% first-year return on $51,450 initial cash invested.
-7.72%
Cash On Cash
5.52%
Cap Rate
0.82
DSCR
$1,625
Rent
-$331
Cashflow
Cash Flow
$1,625 income − $1,956 expenses = $331 out of pocket
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.6%
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
$1,625
Total Expenses
$1,956
Mortgage P&I
85%
$1,378
Property Taxes
4%
$70
Home Insurance
5%
$86
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$98
Maintenance
5%
$81
Other
0%
$0