Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.98% first-year return on $66,363 initial cash invested.
-3.98%
Cash On Cash
5.81%
Cap Rate
0.89
DSCR
$2,072
Rent
-$220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,072 income − $2,292 expenses = $220 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,363
Downpayment
20%
$46,060
Closing costs
1%
$2,303
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,072
Total Expenses
$2,292
Mortgage P&I
60%
$1,252
Property Taxes
12%
$253
Home Insurance
4%
$82
HOA
0%
$0
Property Management
12%
$249
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$228