Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.93% first-year return on $47,166 initial cash invested.
-2.93%
Cash On Cash
6.42%
Cap Rate
0.98
DSCR
$1,777
Rent
-$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,777 income − $1,892 expenses = $115 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,166
Downpayment
20%
$44,920
Closing costs
1%
$2,246
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,777
Total Expenses
$1,892
Mortgage P&I
69%
$1,227
Property Taxes
7%
$122
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0