Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.56% first-year return on $49,920 initial cash invested.
-6.56%
Cash On Cash
4.39%
Cap Rate
0.71
DSCR
$1,089
Rent
-$273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,089 income − $1,362 expenses = $273 out of pocket
Investment Breakdown
|
Purchase Price
$152k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,920
Downpayment
20%
$30,400
Closing costs
1%
$1,520
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,089
Total Expenses
$1,362
Mortgage P&I
72%
$785
Property Taxes
14%
$151
Home Insurance
5%
$54
HOA
0%
$0
Property Management
12%
$131
CapEx
4%
$44
Vacancy
3%
$33
Maintenance
4%
$44
Other
11%
$120