Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.62% first-year return on $66,027 initial cash invested.
-4.62%
Cash On Cash
5.09%
Cap Rate
0.84
DSCR
$1,659
Rent
-$254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,027
Downpayment
20%
$45,740
Closing costs
1%
$2,287
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,659
Total Expenses
$1,913
Mortgage P&I
70%
$1,159
Property Taxes
7%
$109
Home Insurance
5%
$82
HOA
0%
$0
Property Management
12%
$199
CapEx
4%
$66
Vacancy
3%
$50
Maintenance
4%
$66
Other
11%
$182