Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.66% first-year return on $47,250 initial cash invested.
-0.66%
Cash On Cash
7.15%
Cap Rate
1.05
DSCR
$1,890
Rent
-$26
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,890 income − $1,916 expenses = $26 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.6%
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
$1,890
Total Expenses
$1,916
Mortgage P&I
67%
$1,272
Property Taxes
4%
$75
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0