Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.05% first-year return on $51,429 initial cash invested.
-0.05%
Cash On Cash
7.02%
Cap Rate
1.08
DSCR
$2,277
Rent
-$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,277 income − $2,279 expenses = $2 out of pocket
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,429
Downpayment
20%
$48,980
Closing costs
1%
$2,449
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,277
Total Expenses
$2,279
Mortgage P&I
58%
$1,320
Property Taxes
12%
$274
Home Insurance
4%
$88
HOA
0%
$4
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0