Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.16% first-year return on $47,229 initial cash invested.
-8.16%
Cash On Cash
5.2%
Cap Rate
0.81
DSCR
$1,909
Rent
-$321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,909 income − $2,230 expenses = $321 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,909
Total Expenses
$2,230
Mortgage P&I
63%
$1,200
Property Taxes
18%
$346
Home Insurance
4%
$79
HOA
6%
$109
Property Management
10%
$191
CapEx
5%
$95
Vacancy
6%
$115
Maintenance
5%
$95
Other
0%
$0