Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.76% first-year return on $65,565 initial cash invested.
-1.76%
Cash On Cash
5.95%
Cap Rate
0.99
DSCR
$2,048
Rent
-$96
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,565
Downpayment
20%
$45,300
Closing costs
1%
$2,265
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,048
Total Expenses
$2,144
Mortgage P&I
56%
$1,137
Property Taxes
11%
$231
Home Insurance
4%
$80
HOA
0%
$0
Property Management
12%
$246
CapEx
4%
$82
Vacancy
3%
$61
Maintenance
4%
$82
Other
11%
$225