Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.71% first-year return on $47,253 initial cash invested.
-5.71%
Cash On Cash
4.89%
Cap Rate
0.77
DSCR
$1,324
Rent
-$225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,324 income − $1,549 expenses = $225 out of pocket
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,253
Downpayment
20%
$27,860
Closing costs
1%
$1,393
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,324
Total Expenses
$1,549
Mortgage P&I
56%
$740
Property Taxes
22%
$292
Home Insurance
5%
$66
HOA
0%
$0
Property Management
12%
$159
CapEx
4%
$53
Vacancy
3%
$40
Maintenance
4%
$53
Other
11%
$146