Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.35% first-year return on $47,271 initial cash invested.
-11.35%
Cash On Cash
4.44%
Cap Rate
0.69
DSCR
$1,436
Rent
-$447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,436 income − $1,883 expenses = $447 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,436
Total Expenses
$1,883
Mortgage P&I
84%
$1,207
Property Taxes
15%
$222
Home Insurance
6%
$80
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0