Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.78% first-year return on $47,187 initial cash invested.
-7.78%
Cash On Cash
5.2%
Cap Rate
0.81
DSCR
$1,594
Rent
-$306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,594 income − $1,900 expenses = $306 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,187
Downpayment
20%
$44,940
Closing costs
1%
$2,247
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,594
Total Expenses
$1,900
Mortgage P&I
75%
$1,200
Property Taxes
13%
$206
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0