Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.54% first-year return on $56,850 initial cash invested.
-1.54%
Cash On Cash
6.76%
Cap Rate
1
DSCR
$1,749
Rent
-$73
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,749 income − $1,822 expenses = $73 out of pocket
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,850
Downpayment
20%
$37,000
Closing costs
1%
$1,850
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,749
Total Expenses
$1,822
Mortgage P&I
60%
$1,045
Property Taxes
7%
$118
Home Insurance
4%
$65
HOA
0%
$0
Property Management
12%
$210
CapEx
4%
$70
Vacancy
3%
$52
Maintenance
4%
$70
Other
11%
$192