Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.97% first-year return on $47,250 initial cash invested.
-2.97%
Cash On Cash
6.24%
Cap Rate
0.97
DSCR
$1,617
Rent
-$117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,617 income − $1,734 expenses = $117 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
$1,617
Total Expenses
$1,734
Mortgage P&I
75%
$1,206
Property Taxes
2%
$28
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0