Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.5% first-year return on $47,166 initial cash invested.
-4.5%
Cash On Cash
6.07%
Cap Rate
0.93
DSCR
$1,843
Rent
-$177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,843 income − $2,020 expenses = $177 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,166
Downpayment
20%
$44,920
Closing costs
1%
$2,246
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,843
Total Expenses
$2,020
Mortgage P&I
66%
$1,221
Property Taxes
13%
$241
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0