Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.27% first-year return on $47,250 initial cash invested.
-12.27%
Cash On Cash
4.26%
Cap Rate
0.67
DSCR
$1,626
Rent
-$483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,626
Total Expenses
$2,109
Mortgage P&I
74%
$1,201
Property Taxes
25%
$406
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$81
Vacancy
6%
$98
Maintenance
5%
$81
Other
0%
$0