Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.66% first-year return on $47,250 initial cash invested.
-24.66%
Cash On Cash
1.57%
Cap Rate
0.24
DSCR
$745
Rent
-$971
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$745 income − $1,716 expenses = $971 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.3%
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
$745
Total Expenses
$1,716
Mortgage P&I
165%
$1,228
Property Taxes
29%
$216
Home Insurance
11%
$79
HOA
0%
$0
Property Management
10%
$74
CapEx
5%
$37
Vacancy
6%
$45
Maintenance
5%
$37
Other
0%
$0