Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.51% first-year return on $66,321 initial cash invested.
-3.51%
Cash On Cash
5.96%
Cap Rate
0.91
DSCR
$1,992
Rent
-$194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,992 income − $2,186 expenses = $194 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,321
Downpayment
20%
$46,020
Closing costs
1%
$2,301
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,992
Total Expenses
$2,186
Mortgage P&I
63%
$1,256
Property Taxes
8%
$168
Home Insurance
4%
$84
HOA
0%
$0
Property Management
12%
$239
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$219