Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.17% first-year return on $51,366 initial cash invested.
-6.17%
Cash On Cash
5.72%
Cap Rate
0.88
DSCR
$2,041
Rent
-$264
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
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,366
Downpayment
20%
$48,920
Closing costs
1%
$2,446
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,041
Total Expenses
$2,305
Mortgage P&I
65%
$1,328
Property Taxes
18%
$359
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0