Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.87% first-year return on $47,145 initial cash invested.
-3.87%
Cash On Cash
6.06%
Cap Rate
0.95
DSCR
$1,861
Rent
-$152
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
$47,145
Downpayment
20%
$44,900
Closing costs
1%
$2,245
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,861
Total Expenses
$2,013
Mortgage P&I
64%
$1,193
Property Taxes
14%
$257
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0