Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.66% first-year return on $51,492 initial cash invested.
-2.66%
Cash On Cash
6.44%
Cap Rate
1
DSCR
$2,159
Rent
-$114
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
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,492
Downpayment
20%
$49,040
Closing costs
1%
$2,452
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,159
Total Expenses
$2,273
Mortgage P&I
61%
$1,322
Property Taxes
14%
$301
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0