Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.1% first-year return on $65,292 initial cash invested.
-1.1%
Cash On Cash
6.86%
Cap Rate
1.03
DSCR
$2,338
Rent
-$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,338 income − $2,398 expenses = $60 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,292
Downpayment
20%
$45,040
Closing costs
1%
$2,252
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,338
Total Expenses
$2,398
Mortgage P&I
54%
$1,254
Property Taxes
12%
$271
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$281
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$257