Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.17% first-year return on $47,250 initial cash invested.
-4.17%
Cash On Cash
6.21%
Cap Rate
0.95
DSCR
$2,068
Rent
-$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,068 income − $2,232 expenses = $164 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,068
Total Expenses
$2,232
Mortgage P&I
59%
$1,226
Property Taxes
19%
$390
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0