Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.13% first-year return on $65,901 initial cash invested.
-5.13%
Cash On Cash
5.44%
Cap Rate
0.84
DSCR
$1,984
Rent
-$282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,984 income − $2,266 expenses = $282 out of pocket
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,901
Downpayment
20%
$45,620
Closing costs
1%
$2,281
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,984
Total Expenses
$2,266
Mortgage P&I
62%
$1,237
Property Taxes
14%
$275
Home Insurance
4%
$80
HOA
0%
$0
Property Management
12%
$238
CapEx
4%
$79
Vacancy
3%
$60
Maintenance
4%
$79
Other
11%
$218