Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.73% first-year return on $65,670 initial cash invested.
-0.73%
Cash On Cash
6.53%
Cap Rate
1.04
DSCR
$2,295
Rent
-$40
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,295 income − $2,335 expenses = $40 out of pocket
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,670
Downpayment
20%
$45,400
Closing costs
1%
$2,270
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,295
Total Expenses
$2,335
Mortgage P&I
52%
$1,183
Property Taxes
13%
$293
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252