Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.02% first-year return on $47,229 initial cash invested.
-1.02%
Cash On Cash
6.65%
Cap Rate
1.04
DSCR
$1,689
Rent
-$40
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,689 income − $1,729 expenses = $40 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,689
Total Expenses
$1,729
Mortgage P&I
71%
$1,202
Property Taxes
1%
$10
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0