Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.39% first-year return on $65,901 initial cash invested.
-2.39%
Cash On Cash
6.17%
Cap Rate
0.97
DSCR
$2,283
Rent
-$131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,283 income − $2,414 expenses = $131 out of pocket
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,283
Total Expenses
$2,414
Mortgage P&I
53%
$1,213
Property Taxes
15%
$344
Home Insurance
4%
$82
HOA
0%
$0
Property Management
12%
$274
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$251