Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.99% first-year return on $65,943 initial cash invested.
-3.99%
Cash On Cash
5.76%
Cap Rate
0.89
DSCR
$2,230
Rent
-$219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,230 income − $2,449 expenses = $219 out of pocket
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,943
Downpayment
20%
$45,660
Closing costs
1%
$2,283
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,230
Total Expenses
$2,449
Mortgage P&I
55%
$1,226
Property Taxes
17%
$385
Home Insurance
4%
$80
HOA
0%
$0
Property Management
12%
$268
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$245