Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.8% first-year return on $47,229 initial cash invested.
-4.8%
Cash On Cash
5.49%
Cap Rate
0.9
DSCR
$1,522
Rent
-$189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,522 income − $1,711 expenses = $189 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,522
Total Expenses
$1,711
Mortgage P&I
75%
$1,142
Property Taxes
6%
$95
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0