Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.16% first-year return on $66,300 initial cash invested.
-5.16%
Cash On Cash
5.15%
Cap Rate
0.82
DSCR
$1,612
Rent
-$285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,612 income − $1,897 expenses = $285 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,612
Total Expenses
$1,897
Mortgage P&I
75%
$1,208
Property Taxes
4%
$63
Home Insurance
5%
$80
HOA
0%
$0
Property Management
12%
$193
CapEx
4%
$64
Vacancy
3%
$48
Maintenance
4%
$64
Other
11%
$177