Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.02% first-year return on $47,229 initial cash invested.
-6.02%
Cash On Cash
5.6%
Cap Rate
0.87
DSCR
$1,485
Rent
-$237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,485 income − $1,722 expenses = $237 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,229
Downpayment
20%
$44,980
Closing costs
1%
$2,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,485
Total Expenses
$1,722
Mortgage P&I
82%
$1,212
Property Taxes
3%
$46
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0