Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.41% first-year return on $65,838 initial cash invested.
-4.41%
Cash On Cash
5.92%
Cap Rate
0.88
DSCR
$2,061
Rent
-$242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,061 income − $2,303 expenses = $242 out of pocket
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,838
Downpayment
20%
$45,560
Closing costs
1%
$2,278
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,061
Total Expenses
$2,303
Mortgage P&I
62%
$1,284
Property Taxes
11%
$231
Home Insurance
4%
$82
HOA
0%
$6
Property Management
12%
$247
CapEx
4%
$82
Vacancy
3%
$62
Maintenance
4%
$82
Other
11%
$227