Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.63% first-year return on $65,250 initial cash invested.
-2.63%
Cash On Cash
6.07%
Cap Rate
0.94
DSCR
$1,790
Rent
-$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,790 income − $1,933 expenses = $143 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,790
Total Expenses
$1,933
Mortgage P&I
68%
$1,209
Property Taxes
2%
$35
Home Insurance
4%
$79
HOA
0%
$0
Property Management
12%
$215
CapEx
4%
$72
Vacancy
3%
$54
Maintenance
4%
$72
Other
11%
$197