Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.16% first-year return on $47,187 initial cash invested.
-5.16%
Cash On Cash
6.1%
Cap Rate
0.9
DSCR
$1,573
Rent
-$203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,573 income − $1,776 expenses = $203 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,187
Downpayment
20%
$44,940
Closing costs
1%
$2,247
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,573
Total Expenses
$1,776
Mortgage P&I
81%
$1,267
Property Taxes
1%
$20
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$79
Vacancy
6%
$94
Maintenance
5%
$79
Other
0%
$0