Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.73% first-year return on $55,800 initial cash invested.
-10.73%
Cash On Cash
3.21%
Cap Rate
0.52
DSCR
$1,236
Rent
-$499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,800
Downpayment
20%
$36,000
Closing costs
1%
$1,800
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,236
Total Expenses
$1,735
Mortgage P&I
75%
$931
Property Taxes
26%
$322
Home Insurance
5%
$63
HOA
0%
$0
Property Management
12%
$148
CapEx
4%
$49
Vacancy
3%
$37
Maintenance
4%
$49
Other
11%
$136