Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.51% first-year return on $47,250 initial cash invested.
-8.51%
Cash On Cash
5.23%
Cap Rate
0.79
DSCR
$1,560
Rent
-$335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,560 income − $1,895 expenses = $335 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,560
Total Expenses
$1,895
Mortgage P&I
79%
$1,238
Property Taxes
11%
$172
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0