Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.93% first-year return on $47,313 initial cash invested.
-3.93%
Cash On Cash
6.21%
Cap Rate
0.94
DSCR
$1,701
Rent
-$155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,701 income − $1,856 expenses = $155 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,313
Downpayment
20%
$45,060
Closing costs
1%
$2,253
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,701
Total Expenses
$1,856
Mortgage P&I
73%
$1,236
Property Taxes
6%
$98
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0