Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.21% first-year return on $65,208 initial cash invested.
-5.21%
Cash On Cash
5.11%
Cap Rate
0.82
DSCR
$1,902
Rent
-$283
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
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,208
Downpayment
20%
$44,960
Closing costs
1%
$2,248
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,902
Total Expenses
$2,185
Mortgage P&I
61%
$1,164
Property Taxes
16%
$295
Home Insurance
4%
$80
HOA
0%
$0
Property Management
12%
$228
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$209