Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.87% first-year return on $54,876 initial cash invested.
-0.87%
Cash On Cash
6.67%
Cap Rate
1.02
DSCR
$1,544
Rent
-$40
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,544 income − $1,584 expenses = $40 out of pocket
Investment Breakdown
|
Purchase Price
$176k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,544
Total Expenses
$1,584
Mortgage P&I
62%
$954
Property Taxes
3%
$42
Home Insurance
4%
$63
HOA
0%
$0
Property Management
12%
$185
CapEx
4%
$62
Vacancy
3%
$46
Maintenance
4%
$62
Other
11%
$170