Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.67% first-year return on $47,187 initial cash invested.
-2.67%
Cash On Cash
6.54%
Cap Rate
0.99
DSCR
$1,946
Rent
-$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,946 income − $2,051 expenses = $105 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,187
Downpayment
20%
$44,940
Closing costs
1%
$2,247
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,946
Total Expenses
$2,051
Mortgage P&I
63%
$1,232
Property Taxes
12%
$234
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0