Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.3% first-year return on $47,250 initial cash invested.
-9.3%
Cash On Cash
5.02%
Cap Rate
0.77
DSCR
$1,837
Rent
-$366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,837 income − $2,203 expenses = $366 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
$1,837
Total Expenses
$2,203
Mortgage P&I
66%
$1,216
Property Taxes
23%
$430
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0