Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.9% first-year return on $47,229 initial cash invested.
-7.9%
Cash On Cash
4.91%
Cap Rate
0.8
DSCR
$1,686
Rent
-$311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,686 income − $1,997 expenses = $311 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,229
Downpayment
20%
$44,980
Closing costs
1%
$2,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,686
Total Expenses
$1,997
Mortgage P&I
68%
$1,147
Property Taxes
20%
$333
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0