Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.43% first-year return on $53,616 initial cash invested.
-0.43%
Cash On Cash
6.82%
Cap Rate
1.05
DSCR
$1,604
Rent
-$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,604 income − $1,623 expenses = $19 out of pocket
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,616
Downpayment
20%
$33,920
Closing costs
1%
$1,696
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,604
Total Expenses
$1,623
Mortgage P&I
57%
$919
Property Taxes
6%
$102
Home Insurance
4%
$58
HOA
0%
$0
Property Management
12%
$192
CapEx
4%
$64
Vacancy
3%
$48
Maintenance
4%
$64
Other
11%
$176