Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.23% first-year return on $53,679 initial cash invested.
-9.23%
Cash On Cash
3.8%
Cap Rate
0.59
DSCR
$1,122
Rent
-$413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,122 income − $1,535 expenses = $413 out of pocket
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,679
Downpayment
20%
$33,980
Closing costs
1%
$1,699
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,122
Total Expenses
$1,535
Mortgage P&I
81%
$906
Property Taxes
17%
$187
Home Insurance
5%
$60
HOA
0%
$0
Property Management
12%
$135
CapEx
4%
$45
Vacancy
3%
$34
Maintenance
4%
$45
Other
11%
$123