Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.77% first-year return on $65,859 initial cash invested.
-0.77%
Cash On Cash
7.05%
Cap Rate
1.05
DSCR
$2,540
Rent
-$42
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,540 income − $2,582 expenses = $42 out of pocket
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,859
Downpayment
20%
$45,580
Closing costs
1%
$2,279
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,540
Total Expenses
$2,582
Mortgage P&I
50%
$1,278
Property Taxes
14%
$360
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$305
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$279