Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.99% first-year return on $47,250 initial cash invested.
-5.99%
Cash On Cash
5.31%
Cap Rate
0.87
DSCR
$1,632
Rent
-$236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,632 income − $1,868 expenses = $236 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,632
Total Expenses
$1,868
Mortgage P&I
70%
$1,149
Property Taxes
10%
$163
Home Insurance
5%
$79
HOA
3%
$52
Property Management
10%
$163
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0