Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.09% first-year return on $47,250 initial cash invested.
-7.09%
Cash On Cash
5.14%
Cap Rate
0.82
DSCR
$1,401
Rent
-$279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,401 income − $1,680 expenses = $279 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,401
Total Expenses
$1,680
Mortgage P&I
84%
$1,172
Property Taxes
5%
$65
Home Insurance
6%
$79
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0