Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.54% first-year return on $66,258 initial cash invested.
-2.54%
Cash On Cash
5.92%
Cap Rate
0.96
DSCR
$2,410
Rent
-$140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,410 income − $2,550 expenses = $140 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,258
Downpayment
20%
$45,960
Closing costs
1%
$2,298
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,410
Total Expenses
$2,550
Mortgage P&I
49%
$1,177
Property Taxes
19%
$467
Home Insurance
4%
$88
HOA
0%
$0
Property Management
12%
$289
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$265