This property looks like a bad Mid-Term investment with a projected -7.97% first-year return on $66,090 initial cash invested.
-7.97%
Cash On Cash
4.65%
Cap Rate
0.7
DSCR
$1,588
Rent
-$439
Cashflow
Cash Flow
$1,588 income − $2,027 expenses = $439 out of pocket
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,090
Downpayment
20%
$45,800
Closing costs
1%
$2,290
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,588
Total Expenses
$2,027
Mortgage P&I
79%
$1,262
Property Taxes
9%
$143
Home Insurance
5%
$80
HOA
0%
$0
Property Management
12%
$191
CapEx
4%
$64
Vacancy
3%
$48
Maintenance
4%
$64
Other
11%
$175