Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.29% first-year return on $56,619 initial cash invested.
-2.29%
Cash On Cash
6.21%
Cap Rate
0.95
DSCR
$1,497
Rent
-$108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,497 income − $1,605 expenses = $108 out of pocket
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,497
Total Expenses
$1,605
Mortgage P&I
67%
$1,000
Property Taxes
2%
$31
Home Insurance
4%
$64
HOA
0%
$0
Property Management
12%
$180
CapEx
4%
$60
Vacancy
3%
$45
Maintenance
4%
$60
Other
11%
$165