Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.99% first-year return on $66,300 initial cash invested.
-2.99%
Cash On Cash
6.22%
Cap Rate
0.95
DSCR
$2,658
Rent
-$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,658 income − $2,823 expenses = $165 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,658
Total Expenses
$2,823
Mortgage P&I
47%
$1,252
Property Taxes
20%
$543
Home Insurance
3%
$80
HOA
2%
$45
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$292