Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.47% first-year return on $53,973 initial cash invested.
-4.47%
Cash On Cash
5.64%
Cap Rate
0.85
DSCR
$1,540
Rent
-$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,540 income − $1,741 expenses = $201 out of pocket
Investment Breakdown
|
Purchase Price
$171k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,973
Downpayment
20%
$34,260
Closing costs
1%
$1,713
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,540
Total Expenses
$1,741
Mortgage P&I
61%
$944
Property Taxes
14%
$213
Home Insurance
4%
$60
HOA
0%
$0
Property Management
12%
$185
CapEx
4%
$62
Vacancy
3%
$46
Maintenance
4%
$62
Other
11%
$169