Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.38% first-year return on $47,229 initial cash invested.
-0.38%
Cash On Cash
6.43%
Cap Rate
1.08
DSCR
$2,020
Rent
-$15
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
6.3%
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
$2,020
Total Expenses
$2,035
Mortgage P&I
55%
$1,119
Property Taxes
17%
$338
Home Insurance
3%
$53
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0