Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.75% first-year return on $47,250 initial cash invested.
-4.75%
Cash On Cash
5.94%
Cap Rate
0.92
DSCR
$1,780
Rent
-$187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,780 income − $1,967 expenses = $187 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,780
Total Expenses
$1,967
Mortgage P&I
68%
$1,211
Property Taxes
12%
$214
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0