Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.07% first-year return on $47,229 initial cash invested.
-3.07%
Cash On Cash
6.02%
Cap Rate
0.97
DSCR
$1,703
Rent
-$121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,703 income − $1,824 expenses = $121 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,703
Total Expenses
$1,824
Mortgage P&I
68%
$1,164
Property Taxes
6%
$110
Home Insurance
5%
$79
HOA
2%
$29
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0