Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.19% first-year return on $50,487 initial cash invested.
-1.19%
Cash On Cash
6.8%
Cap Rate
1.02
DSCR
$1,708
Rent
-$50
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,708 income − $1,758 expenses = $50 out of pocket
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,487
Downpayment
20%
$30,940
Closing costs
1%
$1,547
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,708
Total Expenses
$1,758
Mortgage P&I
50%
$859
Property Taxes
16%
$273
Home Insurance
3%
$46
HOA
0%
$0
Property Management
12%
$205
CapEx
4%
$68
Vacancy
3%
$51
Maintenance
4%
$68
Other
11%
$188