Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.92% first-year return on $65,166 initial cash invested.
-0.92%
Cash On Cash
6.6%
Cap Rate
1.02
DSCR
$1,917
Rent
-$50
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,166
Downpayment
20%
$44,920
Closing costs
1%
$2,246
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,917
Total Expenses
$1,967
Mortgage P&I
63%
$1,208
Property Taxes
1%
$26
Home Insurance
4%
$80
HOA
0%
$0
Property Management
12%
$230
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$211