Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.78% first-year return on $47,250 initial cash invested.
-6.78%
Cash On Cash
5.39%
Cap Rate
0.86
DSCR
$2,132
Rent
-$267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,132
Total Expenses
$2,399
Mortgage P&I
55%
$1,171
Property Taxes
26%
$556
Home Insurance
4%
$79
HOA
2%
$38
Property Management
10%
$213
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0