Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.09% first-year return on $65,250 initial cash invested.
-1.09%
Cash On Cash
6.65%
Cap Rate
1.02
DSCR
$2,114
Rent
-$59
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,114 income − $2,173 expenses = $59 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
$2,114
Total Expenses
$2,173
Mortgage P&I
58%
$1,220
Property Taxes
7%
$154
Home Insurance
4%
$79
HOA
0%
$0
Property Management
12%
$254
CapEx
4%
$85
Vacancy
3%
$63
Maintenance
4%
$85
Other
11%
$233