Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.17% first-year return on $66,300 initial cash invested.
-2.17%
Cash On Cash
6.67%
Cap Rate
0.98
DSCR
$2,344
Rent
-$120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,344 income − $2,464 expenses = $120 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,300
Downpayment
20%
$46,000
Closing costs
1%
$2,300
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,344
Total Expenses
$2,464
Mortgage P&I
56%
$1,305
Property Taxes
12%
$282
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$281
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$258