Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.75% first-year return on $47,250 initial cash invested.
-1.75%
Cash On Cash
6.17%
Cap Rate
1.01
DSCR
$1,669
Rent
-$69
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,669 income − $1,738 expenses = $69 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,669
Total Expenses
$1,738
Mortgage P&I
68%
$1,142
Property Taxes
5%
$84
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0