Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.41% first-year return on $47,334 initial cash invested.
-0.41%
Cash On Cash
6.79%
Cap Rate
1.08
DSCR
$2,217
Rent
-$16
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,217 income − $2,233 expenses = $16 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,334
Downpayment
20%
$45,080
Closing costs
1%
$2,254
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,217
Total Expenses
$2,233
Mortgage P&I
53%
$1,180
Property Taxes
18%
$397
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0