Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.93% first-year return on $57,018 initial cash invested.
-5.93%
Cash On Cash
5.17%
Cap Rate
0.79
DSCR
$1,728
Rent
-$282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,728 income − $2,010 expenses = $282 out of pocket
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,018
Downpayment
20%
$37,160
Closing costs
1%
$1,858
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,728
Total Expenses
$2,010
Mortgage P&I
59%
$1,013
Property Taxes
20%
$337
Home Insurance
4%
$73
HOA
0%
$0
Property Management
12%
$207
CapEx
4%
$69
Vacancy
3%
$52
Maintenance
4%
$69
Other
11%
$190