Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.63% first-year return on $47,334 initial cash invested.
-5.63%
Cash On Cash
5.46%
Cap Rate
0.88
DSCR
$1,533
Rent
-$222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,533 income − $1,755 expenses = $222 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,334
Downpayment
20%
$45,080
Closing costs
1%
$2,254
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,533
Total Expenses
$1,755
Mortgage P&I
76%
$1,170
Property Taxes
6%
$86
Home Insurance
5%
$80
HOA
1%
$20
Property Management
10%
$153
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0