Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.35% first-year return on $51,450 initial cash invested.
-0.35%
Cash On Cash
6.78%
Cap Rate
1.06
DSCR
$1,900
Rent
-$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,900
Total Expenses
$1,915
Mortgage P&I
69%
$1,304
Property Taxes
2%
$31
Home Insurance
5%
$86
PManagement
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0
Google Maps with comparables properties is loading...