Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.41% first-year return on $45,489 initial cash invested.
-4.41%
Cash On Cash
5.45%
Cap Rate
0.83
DSCR
$1,182
Rent
-$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,182 income − $1,349 expenses = $167 out of pocket
Investment Breakdown
|
Purchase Price
$131k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,489
Downpayment
20%
$26,180
Closing costs
1%
$1,309
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,182
Total Expenses
$1,349
Mortgage P&I
60%
$714
Property Taxes
16%
$187
Home Insurance
4%
$47
HOA
0%
$0
Property Management
12%
$142
CapEx
4%
$47
Vacancy
3%
$35
Maintenance
4%
$47
Other
11%
$130