Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.25% first-year return on $47,208 initial cash invested.
-15.25%
Cash On Cash
3.35%
Cap Rate
0.54
DSCR
$1,268
Rent
-$600
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
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,208
Downpayment
20%
$44,960
Closing costs
1%
$2,248
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,268
Total Expenses
$1,868
Mortgage P&I
92%
$1,164
Property Taxes
23%
$295
Home Insurance
6%
$80
HOA
0%
$0
Property Management
10%
$127
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0