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 $47,208 initial cash invested.
-0.38%
Cash On Cash
6.9%
Cap Rate
1.07
DSCR
$1,948
Rent
-$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,948 income − $1,963 expenses = $15 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,948
Total Expenses
$1,963
Mortgage P&I
62%
$1,211
Property Taxes
9%
$167
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0