Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.12% first-year return on $51,492 initial cash invested.
-24.12%
Cash On Cash
1.3%
Cap Rate
0.21
DSCR
$893
Rent
-$1,035
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$893 income − $1,928 expenses = $1,035 out of pocket
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.6%
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
$893
Total Expenses
$1,928
Mortgage P&I
141%
$1,256
Property Taxes
39%
$346
Home Insurance
10%
$93
HOA
0%
$0
Property Management
10%
$89
CapEx
5%
$45
Vacancy
6%
$54
Maintenance
5%
$45
Other
0%
$0