Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.81% first-year return on $47,145 initial cash invested.
-1.81%
Cash On Cash
5.84%
Cap Rate
1.03
DSCR
$2,017
Rent
-$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,145
Downpayment
20%
$44,900
Closing costs
1%
$2,245
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,017
Total Expenses
$2,088
Mortgage P&I
53%
$1,062
Property Taxes
11%
$223
Home Insurance
4%
$79
HOA
10%
$199
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0