Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.25% first-year return on $51,429 initial cash invested.
-11.25%
Cash On Cash
4.64%
Cap Rate
0.7
DSCR
$1,498
Rent
-$482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,498 income − $1,980 expenses = $482 out of pocket
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,429
Downpayment
20%
$48,980
Closing costs
1%
$2,449
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,498
Total Expenses
$1,980
Mortgage P&I
90%
$1,353
Property Taxes
10%
$151
Home Insurance
6%
$86
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0