Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.37% first-year return on $65,250 initial cash invested.
-11.37%
Cash On Cash
3.37%
Cap Rate
0.53
DSCR
$1,275
Rent
-$618
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,275 income − $1,893 expenses = $618 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,275
Total Expenses
$1,893
Mortgage P&I
94%
$1,198
Property Taxes
14%
$183
Home Insurance
6%
$79
HOA
0%
$0
Property Management
12%
$153
CapEx
4%
$51
Vacancy
3%
$38
Maintenance
4%
$51
Other
11%
$140