Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.17% first-year return on $51,450 initial cash invested.
-2.17%
Cash On Cash
5.98%
Cap Rate
1
DSCR
$1,817
Rent
-$93
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,817 income − $1,910 expenses = $93 out of pocket
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,817
Total Expenses
$1,910
Mortgage P&I
67%
$1,222
Property Taxes
7%
$129
Home Insurance
5%
$86
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0