Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.11% first-year return on $66,069 initial cash invested.
-0.11%
Cash On Cash
6.88%
Cap Rate
1.08
DSCR
$2,445
Rent
-$6
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,445 income − $2,451 expenses = $6 out of pocket
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,069
Downpayment
20%
$45,780
Closing costs
1%
$2,289
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,445
Total Expenses
$2,451
Mortgage P&I
50%
$1,221
Property Taxes
13%
$319
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$293
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$269