Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.81% first-year return on $47,271 initial cash invested.
-3.81%
Cash On Cash
5.8%
Cap Rate
0.94
DSCR
$1,698
Rent
-$150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,698 income − $1,848 expenses = $150 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,698
Total Expenses
$1,848
Mortgage P&I
68%
$1,153
Property Taxes
9%
$150
Home Insurance
6%
$103
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0