Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.17% first-year return on $65,691 initial cash invested.
-2.17%
Cash On Cash
6.24%
Cap Rate
0.98
DSCR
$2,318
Rent
-$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,318 income − $2,437 expenses = $119 out of pocket
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,691
Downpayment
20%
$45,420
Closing costs
1%
$2,271
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,318
Total Expenses
$2,437
Mortgage P&I
52%
$1,206
Property Taxes
16%
$362
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$278
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$255