Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.19% first-year return on $51,408 initial cash invested.
-13.19%
Cash On Cash
3.67%
Cap Rate
0.61
DSCR
$1,571
Rent
-$565
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,408
Downpayment
20%
$48,960
Closing costs
1%
$2,448
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,571
Total Expenses
$2,136
Mortgage P&I
79%
$1,234
Property Taxes
23%
$366
Home Insurance
6%
$88
HOA
2%
$39
Property Management
10%
$157
CapEx
5%
$79
Vacancy
6%
$94
Maintenance
5%
$79
Other
0%
$0