Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.26% first-year return on $55,086 initial cash invested.
-1.26%
Cash On Cash
6.71%
Cap Rate
1.02
DSCR
$1,848
Rent
-$58
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,848 income − $1,906 expenses = $58 out of pocket
Investment Breakdown
|
Purchase Price
$177k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,086
Downpayment
20%
$35,320
Closing costs
1%
$1,766
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,848
Total Expenses
$1,906
Mortgage P&I
53%
$971
Property Taxes
13%
$243
Home Insurance
3%
$64
HOA
0%
$0
Property Management
12%
$222
CapEx
4%
$74
Vacancy
3%
$55
Maintenance
4%
$74
Other
11%
$203