Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.45% first-year return on $56,493 initial cash invested.
-0.45%
Cash On Cash
7.15%
Cap Rate
1.05
DSCR
$1,878
Rent
-$21
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,878 income − $1,899 expenses = $21 out of pocket
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,493
Downpayment
20%
$36,660
Closing costs
1%
$1,833
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,878
Total Expenses
$1,899
Mortgage P&I
55%
$1,038
Property Taxes
8%
$158
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$225
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$207