Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.45% first-year return on $65,229 initial cash invested.
-2.45%
Cash On Cash
6.25%
Cap Rate
0.96
DSCR
$2,222
Rent
-$133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,222 income − $2,355 expenses = $133 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,229
Downpayment
20%
$44,980
Closing costs
1%
$2,249
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,222
Total Expenses
$2,355
Mortgage P&I
55%
$1,215
Property Taxes
14%
$304
Home Insurance
4%
$80
HOA
0%
$0
Property Management
12%
$267
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$244