Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.84% first-year return on $56,619 initial cash invested.
-1.84%
Cash On Cash
6.61%
Cap Rate
1
DSCR
$2,054
Rent
-$87
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,054 income − $2,141 expenses = $87 out of pocket
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,619
Downpayment
20%
$36,780
Closing costs
1%
$1,839
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,054
Total Expenses
$2,141
Mortgage P&I
50%
$1,018
Property Taxes
18%
$364
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$246
CapEx
4%
$82
Vacancy
3%
$62
Maintenance
4%
$82
Other
11%
$226