Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.33% first-year return on $65,250 initial cash invested.
-0.33%
Cash On Cash
6.62%
Cap Rate
1.05
DSCR
$1,941
Rent
-$18
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,941 income − $1,959 expenses = $18 out of pocket
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
$1,941
Total Expenses
$1,959
Mortgage P&I
61%
$1,182
Property Taxes
2%
$37
Home Insurance
4%
$79
HOA
0%
$0
Property Management
12%
$233
CapEx
4%
$78
Vacancy
3%
$58
Maintenance
4%
$78
Other
11%
$214