Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected 0% first-year return on $65,775 initial cash invested.
0%
Cash On Cash
6.88%
Cap Rate
1.07
DSCR
$2,124
Rent
$0
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,124 income − $2,124 expenses = $0 cash flow
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,775
Downpayment
20%
$45,500
Closing costs
1%
$2,275
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,124
Total Expenses
$2,124
Mortgage P&I
57%
$1,220
Property Taxes
5%
$99
Home Insurance
4%
$82
HOA
0%
$0
Property Management
12%
$255
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$234