Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.38% first-year return on $51,345 initial cash invested.
-10.38%
Cash On Cash
4.33%
Cap Rate
0.71
DSCR
$1,576
Rent
-$444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,576 income − $2,020 expenses = $444 out of pocket
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,576
Total Expenses
$2,020
Mortgage P&I
79%
$1,248
Property Taxes
17%
$274
Home Insurance
6%
$87
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0