Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.26% first-year return on $66,300 initial cash invested.
-2.26%
Cash On Cash
6.05%
Cap Rate
0.96
DSCR
$2,052
Rent
-$125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,052 income − $2,177 expenses = $125 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,052
Total Expenses
$2,177
Mortgage P&I
59%
$1,203
Property Taxes
10%
$196
Home Insurance
4%
$80
HOA
0%
$0
Property Management
12%
$246
CapEx
4%
$82
Vacancy
3%
$62
Maintenance
4%
$82
Other
11%
$226