Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.53% first-year return on $47,271 initial cash invested.
-0.53%
Cash On Cash
6.4%
Cap Rate
1.06
DSCR
$1,851
Rent
-$21
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,851 income − $1,872 expenses = $21 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,271
Downpayment
20%
$45,020
Closing costs
1%
$2,251
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,851
Total Expenses
$1,872
Mortgage P&I
61%
$1,128
Property Taxes
9%
$174
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0