Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.69% first-year return on $47,229 initial cash invested.
-0.69%
Cash On Cash
6.55%
Cap Rate
1.06
DSCR
$1,850
Rent
-$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,850
Total Expenses
$1,877
Mortgage P&I
63%
$1,163
Property Taxes
8%
$155
Home Insurance
4%
$79
PManagement
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0
Google Maps with comparables properties is loading...