Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.43% first-year return on $65,250 initial cash invested.
-9.43%
Cash On Cash
4.09%
Cap Rate
0.63
DSCR
$1,388
Rent
-$513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,388 income − $1,901 expenses = $513 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,388
Total Expenses
$1,901
Mortgage P&I
88%
$1,224
Property Taxes
9%
$124
Home Insurance
6%
$79
HOA
0%
$0
Property Management
12%
$167
CapEx
4%
$56
Vacancy
3%
$42
Maintenance
4%
$56
Other
11%
$153