Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.24% first-year return on $47,250 initial cash invested.
-15.24%
Cash On Cash
3.87%
Cap Rate
0.58
DSCR
$1,282
Rent
-$600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,282 income − $1,882 expenses = $600 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.5%
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
$1,282
Total Expenses
$1,882
Mortgage P&I
98%
$1,262
Property Taxes
16%
$208
Home Insurance
6%
$79
HOA
0%
$0
Property Management
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0