Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.93% first-year return on $56,535 initial cash invested.
-0.93%
Cash On Cash
6.58%
Cap Rate
1.04
DSCR
$2,010
Rent
-$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,535
Downpayment
20%
$36,700
Closing costs
1%
$1,835
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,010
Total Expenses
$2,054
Mortgage P&I
48%
$970
Property Taxes
17%
$337
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$241
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$221