Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.29% first-year return on $54,876 initial cash invested.
-1.29%
Cash On Cash
6.13%
Cap Rate
1
DSCR
$1,486
Rent
-$59
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,486 income − $1,545 expenses = $59 out of pocket
Investment Breakdown
|
Purchase Price
$176k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,876
Downpayment
20%
$35,120
Closing costs
1%
$1,756
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,486
Total Expenses
$1,545
Mortgage P&I
60%
$897
Property Taxes
5%
$81
Home Insurance
4%
$63
HOA
0%
$0
Property Management
12%
$178
CapEx
4%
$59
Vacancy
3%
$45
Maintenance
4%
$59
Other
11%
$163