Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.75% first-year return on $51,450 initial cash invested.
-10.75%
Cash On Cash
4.46%
Cap Rate
0.7
DSCR
$1,524
Rent
-$461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,524 income − $1,985 expenses = $461 out of pocket
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,524
Total Expenses
$1,985
Mortgage P&I
85%
$1,296
Property Taxes
14%
$208
Home Insurance
6%
$86
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0