Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.81% first-year return on $65,229 initial cash invested.
-2.81%
Cash On Cash
6.09%
Cap Rate
0.94
DSCR
$1,866
Rent
-$153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,866 income − $2,019 expenses = $153 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,229
Downpayment
20%
$44,980
Closing costs
1%
$2,249
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,866
Total Expenses
$2,019
Mortgage P&I
65%
$1,220
Property Taxes
5%
$85
Home Insurance
4%
$79
HOA
0%
$0
Property Management
12%
$224
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$205