Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.17% first-year return on $51,408 initial cash invested.
-8.17%
Cash On Cash
5.14%
Cap Rate
0.8
DSCR
$1,762
Rent
-$350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,762 income − $2,112 expenses = $350 out of pocket
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,762
Total Expenses
$2,112
Mortgage P&I
74%
$1,311
Property Taxes
15%
$256
Home Insurance
5%
$87
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0