Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.24% first-year return on $47,271 initial cash invested.
-4.24%
Cash On Cash
6.04%
Cap Rate
0.93
DSCR
$1,679
Rent
-$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,679 income − $1,846 expenses = $167 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,271
Downpayment
20%
$45,020
Closing costs
1%
$2,251
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,679
Total Expenses
$1,846
Mortgage P&I
72%
$1,216
Property Taxes
7%
$113
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0