Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.9% first-year return on $66,300 initial cash invested.
-5.9%
Cash On Cash
5.18%
Cap Rate
0.79
DSCR
$1,586
Rent
-$326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,586 income − $1,912 expenses = $326 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,586
Total Expenses
$1,912
Mortgage P&I
79%
$1,255
Property Taxes
2%
$39
Home Insurance
5%
$80
HOA
0%
$0
Property Management
12%
$190
CapEx
4%
$63
Vacancy
3%
$48
Maintenance
4%
$63
Other
11%
$174