Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.66% first-year return on $66,300 initial cash invested.
-2.66%
Cash On Cash
6.5%
Cap Rate
0.97
DSCR
$2,624
Rent
-$147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,624 income − $2,771 expenses = $147 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,300
Downpayment
20%
$46,000
Closing costs
1%
$2,300
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,624
Total Expenses
$2,771
Mortgage P&I
49%
$1,288
Property Taxes
19%
$510
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289