Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.23% first-year return on $51,513 initial cash invested.
-11.23%
Cash On Cash
4.28%
Cap Rate
0.69
DSCR
$1,804
Rent
-$482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,804 income − $2,286 expenses = $482 out of pocket
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,513
Downpayment
20%
$49,060
Closing costs
1%
$2,453
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,804
Total Expenses
$2,286
Mortgage P&I
70%
$1,266
Property Taxes
25%
$444
Home Insurance
5%
$83
HOA
1%
$25
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0