Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.01% first-year return on $47,229 initial cash invested.
-16.01%
Cash On Cash
3.46%
Cap Rate
0.53
DSCR
$1,027
Rent
-$630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,027 income − $1,657 expenses = $630 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,229
Downpayment
20%
$44,980
Closing costs
1%
$2,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,027
Total Expenses
$1,657
Mortgage P&I
119%
$1,227
Property Taxes
8%
$84
Home Insurance
8%
$79
HOA
0%
$0
Property Management
10%
$103
CapEx
5%
$51
Vacancy
6%
$62
Maintenance
5%
$51
Other
0%
$0