Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.27% first-year return on $44,439 initial cash invested.
-2.27%
Cash On Cash
6.15%
Cap Rate
0.95
DSCR
$1,320
Rent
-$84
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,320 income − $1,404 expenses = $84 out of pocket
Investment Breakdown
|
Purchase Price
$126k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,439
Downpayment
20%
$25,180
Closing costs
1%
$1,259
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,320
Total Expenses
$1,404
Mortgage P&I
51%
$676
Property Taxes
18%
$234
Home Insurance
3%
$45
HOA
0%
$0
Property Management
12%
$158
CapEx
4%
$53
Vacancy
3%
$40
Maintenance
4%
$53
Other
11%
$145