Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.38% first-year return on $47,250 initial cash invested.
-0.38%
Cash On Cash
6.49%
Cap Rate
1.07
DSCR
$1,791
Rent
-$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,791 income − $1,806 expenses = $15 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,791
Total Expenses
$1,806
Mortgage P&I
64%
$1,141
Property Taxes
7%
$120
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$90
Vacancy
6%
$107
Maintenance
5%
$90
Other
0%
$0