Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.49% first-year return on $47,229 initial cash invested.
-5.49%
Cash On Cash
5.54%
Cap Rate
0.91
DSCR
$2,264
Rent
-$216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,264 income − $2,480 expenses = $216 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,229
Downpayment
20%
$44,980
Closing costs
1%
$2,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,264
Total Expenses
$2,480
Mortgage P&I
50%
$1,142
Property Taxes
30%
$671
Home Insurance
3%
$79
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0