Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.74% first-year return on $56,934 initial cash invested.
-0.74%
Cash On Cash
6.67%
Cap Rate
1.04
DSCR
$1,910
Rent
-$35
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,910 income − $1,945 expenses = $35 out of pocket
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,934
Downpayment
20%
$37,080
Closing costs
1%
$1,854
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,910
Total Expenses
$1,945
Mortgage P&I
52%
$989
Property Taxes
13%
$241
Home Insurance
3%
$65
HOA
0%
$2
Property Management
12%
$229
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$210