Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.47% first-year return on $47,250 initial cash invested.
-7.47%
Cash On Cash
5.25%
Cap Rate
0.82
DSCR
$1,411
Rent
-$294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,411 income − $1,705 expenses = $294 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,411
Total Expenses
$1,705
Mortgage P&I
86%
$1,208
Property Taxes
4%
$50
Home Insurance
6%
$79
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0