Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.32% first-year return on $56,346 initial cash invested.
-1.32%
Cash On Cash
6.43%
Cap Rate
1.02
DSCR
$1,929
Rent
-$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,929 income − $1,991 expenses = $62 out of pocket
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,346
Downpayment
20%
$36,520
Closing costs
1%
$1,826
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,929
Total Expenses
$1,991
Mortgage P&I
50%
$963
Property Taxes
16%
$308
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$231
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$212