Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.05% first-year return on $52,734 initial cash invested.
-5.05%
Cash On Cash
4.9%
Cap Rate
0.8
DSCR
$1,424
Rent
-$222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,424 income − $1,646 expenses = $222 out of pocket
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,734
Downpayment
20%
$33,080
Closing costs
1%
$1,654
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,424
Total Expenses
$1,646
Mortgage P&I
59%
$840
Property Taxes
5%
$78
Home Insurance
17%
$243
HOA
0%
$0
Property Management
12%
$171
CapEx
4%
$57
Vacancy
3%
$43
Maintenance
4%
$57
Other
11%
$157