Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.82% first-year return on $51,471 initial cash invested.
-11.82%
Cash On Cash
4.52%
Cap Rate
0.68
DSCR
$1,527
Rent
-$507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,527 income − $2,034 expenses = $507 out of pocket
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,471
Downpayment
20%
$49,020
Closing costs
1%
$2,451
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,527
Total Expenses
$2,034
Mortgage P&I
89%
$1,354
Property Taxes
13%
$196
Home Insurance
6%
$87
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$76
Vacancy
6%
$92
Maintenance
5%
$76
Other
0%
$0