Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.67% first-year return on $53,826 initial cash invested.
-1.67%
Cash On Cash
6.18%
Cap Rate
1.01
DSCR
$2,040
Rent
-$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,040 income − $2,115 expenses = $75 out of pocket
Investment Breakdown
|
Purchase Price
$171k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,826
Downpayment
20%
$34,120
Closing costs
1%
$1,706
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,040
Total Expenses
$2,115
Mortgage P&I
43%
$871
Property Taxes
9%
$184
Home Insurance
2%
$41
HOA
16%
$325
Property Management
12%
$245
CapEx
4%
$82
Vacancy
3%
$61
Maintenance
4%
$82
Other
11%
$224