Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.55% first-year return on $65,754 initial cash invested.
-2.55%
Cash On Cash
6.21%
Cap Rate
0.95
DSCR
$2,085
Rent
-$140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,085 income − $2,225 expenses = $140 out of pocket
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,754
Downpayment
20%
$45,480
Closing costs
1%
$2,274
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,085
Total Expenses
$2,225
Mortgage P&I
59%
$1,233
Property Taxes
10%
$204
Home Insurance
4%
$80
HOA
0%
$0
Property Management
12%
$250
CapEx
4%
$83
Vacancy
3%
$63
Maintenance
4%
$83
Other
11%
$229