Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.08% first-year return on $56,661 initial cash invested.
-1.08%
Cash On Cash
6.19%
Cap Rate
1.02
DSCR
$1,836
Rent
-$51
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,661
Downpayment
20%
$36,820
Closing costs
1%
$1,841
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,836
Total Expenses
$1,887
Mortgage P&I
51%
$928
Property Taxes
15%
$271
Home Insurance
4%
$65
HOA
0%
$0
Property Management
12%
$220
CapEx
4%
$73
Vacancy
3%
$55
Maintenance
4%
$73
Other
11%
$202