Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.12% first-year return on $47,250 initial cash invested.
-3.12%
Cash On Cash
6.19%
Cap Rate
0.97
DSCR
$1,782
Rent
-$123
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
7.0%
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
$1,782
Total Expenses
$1,905
Mortgage P&I
67%
$1,195
Property Taxes
9%
$167
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0