Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.57% first-year return on $47,250 initial cash invested.
-17.57%
Cash On Cash
3.23%
Cap Rate
0.49
DSCR
$1,075
Rent
-$692
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,075 income − $1,767 expenses = $692 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,075
Total Expenses
$1,767
Mortgage P&I
116%
$1,243
Property Taxes
15%
$165
Home Insurance
7%
$79
HOA
0%
$0
Property Management
10%
$108
CapEx
5%
$54
Vacancy
6%
$64
Maintenance
5%
$54
Other
0%
$0