Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.31% first-year return on $42,612 initial cash invested.
-0.31%
Cash On Cash
7.17%
Cap Rate
1.06
DSCR
$1,310
Rent
-$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,310 income − $1,321 expenses = $11 out of pocket
Investment Breakdown
|
Purchase Price
$117k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,612
Downpayment
20%
$23,440
Closing costs
1%
$1,172
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$1,310
Total Expenses
$1,321
Mortgage P&I
50%
$659
Property Taxes
13%
$174
Home Insurance
3%
$44
HOA
0%
$0
Property Management
12%
$157
CapEx
4%
$52
Vacancy
3%
$39
Maintenance
4%
$52
Other
11%
$144