Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.48% first-year return on $65,838 initial cash invested.
-4.48%
Cash On Cash
5.49%
Cap Rate
0.86
DSCR
$1,820
Rent
-$246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,820 income − $2,066 expenses = $246 out of pocket
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,838
Downpayment
20%
$45,560
Closing costs
1%
$2,278
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,820
Total Expenses
$2,066
Mortgage P&I
67%
$1,216
Property Taxes
8%
$149
Home Insurance
5%
$82
HOA
0%
$0
Property Management
12%
$218
CapEx
4%
$73
Vacancy
3%
$55
Maintenance
4%
$73
Other
11%
$200