Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.46% first-year return on $65,250 initial cash invested.
-14.46%
Cash On Cash
2.6%
Cap Rate
0.4
DSCR
$1,118
Rent
-$786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,118 income − $1,904 expenses = $786 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,118
Total Expenses
$1,904
Mortgage P&I
110%
$1,228
Property Taxes
19%
$216
Home Insurance
7%
$79
HOA
0%
$0
Property Management
12%
$134
CapEx
4%
$45
Vacancy
3%
$34
Maintenance
4%
$45
Other
11%
$123