Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.15% first-year return on $65,166 initial cash invested.
-0.15%
Cash On Cash
6.84%
Cap Rate
1.06
DSCR
$2,040
Rent
-$8
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
$2,040
Total Expenses
$2,048
Mortgage P&I
59%
$1,207
Property Taxes
3%
$67
Home Insurance
4%
$80
HOA
0%
$0
Property Management
12%
$245
CapEx
4%
$82
Vacancy
3%
$61
Maintenance
4%
$82
Other
11%
$224