Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.33% first-year return on $65,250 initial cash invested.
-3.33%
Cash On Cash
5.71%
Cap Rate
0.91
DSCR
$1,754
Rent
-$181
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
6.9%
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
$1,754
Total Expenses
$1,935
Mortgage P&I
67%
$1,182
Property Taxes
4%
$78
Home Insurance
5%
$79
HOA
0%
$0
Property Management
12%
$210
CapEx
4%
$70
Vacancy
3%
$53
Maintenance
4%
$70
Other
11%
$193