Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.55% first-year return on $51,408 initial cash invested.
-11.55%
Cash On Cash
4.19%
Cap Rate
0.66
DSCR
$1,268
Rent
-$495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,268 income − $1,763 expenses = $495 out of pocket
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,268
Total Expenses
$1,763
Mortgage P&I
101%
$1,287
Property Taxes
5%
$59
Home Insurance
7%
$88
HOA
0%
$0
Property Management
10%
$127
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0