Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.13% first-year return on $55,002 initial cash invested.
-0.13%
Cash On Cash
6.4%
Cap Rate
1.08
DSCR
$1,826
Rent
-$6
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$176k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,002
Downpayment
20%
$35,240
Closing costs
1%
$1,762
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,826
Total Expenses
$1,832
Mortgage P&I
48%
$873
Property Taxes
13%
$238
Home Insurance
5%
$100
HOA
0%
$0
Property Management
12%
$219
CapEx
4%
$73
Vacancy
3%
$55
Maintenance
4%
$73
Other
11%
$201