Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.68% first-year return on $50,529 initial cash invested.
-2.68%
Cash On Cash
5.77%
Cap Rate
0.92
DSCR
$1,293
Rent
-$113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,293 income − $1,406 expenses = $113 out of pocket
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,529
Downpayment
20%
$30,980
Closing costs
1%
$1,549
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,293
Total Expenses
$1,406
Mortgage P&I
62%
$806
Property Taxes
8%
$106
Home Insurance
4%
$54
HOA
0%
$0
Property Management
12%
$155
CapEx
4%
$52
Vacancy
3%
$39
Maintenance
4%
$52
Other
11%
$142