Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.22% first-year return on $66,384 initial cash invested.
-2.22%
Cash On Cash
5.96%
Cap Rate
0.97
DSCR
$2,202
Rent
-$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,202 income − $2,325 expenses = $123 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,384
Downpayment
20%
$46,080
Closing costs
1%
$2,304
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,202
Total Expenses
$2,325
Mortgage P&I
54%
$1,179
Property Taxes
14%
$314
Home Insurance
4%
$84
HOA
0%
$0
Property Management
12%
$264
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$242