Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.77% first-year return on $47,250 initial cash invested.
-4.77%
Cash On Cash
6.09%
Cap Rate
0.92
DSCR
$1,783
Rent
-$188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,783 income − $1,971 expenses = $188 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,783
Total Expenses
$1,971
Mortgage P&I
70%
$1,241
Property Taxes
11%
$188
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0