Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.38% first-year return on $51,450 initial cash invested.
-1.38%
Cash On Cash
6.55%
Cap Rate
1.03
DSCR
$1,840
Rent
-$59
Cashflow
$28,560
Annaul
$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
$1,840
Total Expenses
$1,899
Mortgage P&I
71%
$1,304
Property Taxes
2%
$31
Home Insurance
5%
$86
PManagement
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0
Google Maps with comparables properties is loading...