Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.84% first-year return on $66,216 initial cash invested.
-3.84%
Cash On Cash
5.36%
Cap Rate
0.89
DSCR
$1,970
Rent
-$212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,216
Downpayment
20%
$45,920
Closing costs
1%
$2,296
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,970
Total Expenses
$2,182
Mortgage P&I
59%
$1,159
Property Taxes
14%
$271
Home Insurance
4%
$82
HOA
0%
$0
Property Management
12%
$236
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$217