Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.75% first-year return on $51,450 initial cash invested.
-2.75%
Cash On Cash
6.04%
Cap Rate
0.98
DSCR
$1,855
Rent
-$118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,855
Total Expenses
$1,973
Mortgage P&I
68%
$1,259
Property Taxes
7%
$137
Home Insurance
5%
$86
HOA
0%
$8
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0