Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.69% first-year return on $47,271 initial cash invested.
-7.69%
Cash On Cash
5.64%
Cap Rate
0.83
DSCR
$1,636
Rent
-$303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,636 income − $1,939 expenses = $303 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,271
Downpayment
20%
$45,020
Closing costs
1%
$2,251
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,636
Total Expenses
$1,939
Mortgage P&I
78%
$1,279
Property Taxes
9%
$154
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0