Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.79% first-year return on $56,745 initial cash invested.
-5.79%
Cash On Cash
4.83%
Cap Rate
0.76
DSCR
$1,160
Rent
-$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,160 income − $1,434 expenses = $274 out of pocket
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,745
Downpayment
20%
$36,900
Closing costs
1%
$1,845
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,160
Total Expenses
$1,434
Mortgage P&I
84%
$970
Property Taxes
0%
$5
Home Insurance
6%
$65
HOA
0%
$0
Property Management
12%
$139
CapEx
4%
$46
Vacancy
3%
$35
Maintenance
4%
$46
Other
11%
$128