Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.56% first-year return on $54,330 initial cash invested.
-9.56%
Cash On Cash
3.94%
Cap Rate
0.62
DSCR
$1,978
Rent
-$433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,978 income − $2,411 expenses = $433 out of pocket
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,330
Downpayment
20%
$34,600
Closing costs
1%
$1,730
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,978
Total Expenses
$2,411
Mortgage P&I
47%
$922
Property Taxes
38%
$761
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$237
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$218