Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.84% first-year return on $47,250 initial cash invested.
-18.84%
Cash On Cash
2.82%
Cap Rate
0.43
DSCR
$925
Rent
-$742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$925 income − $1,667 expenses = $742 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.2%
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
$925
Total Expenses
$1,667
Mortgage P&I
132%
$1,224
Property Taxes
13%
$124
Home Insurance
9%
$79
HOA
0%
$0
Property Management
10%
$92
CapEx
5%
$46
Vacancy
6%
$56
Maintenance
5%
$46
Other
0%
$0