Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -84.96% first-year return on $66,300 initial cash invested.
-84.96%
Cash On Cash
-17.53%
Cap Rate
-2.77
DSCR
$3,080
Rent
-$4,694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,080 income − $7,774 expenses = $4,694 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,080
Total Expenses
$7,774
Mortgage P&I
39%
$1,211
Property Taxes
176%
$5,436
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$339