Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.22% first-year return on $54,750 initial cash invested.
-0.22%
Cash On Cash
7.07%
Cap Rate
1.06
DSCR
$1,646
Rent
-$10
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,646 income − $1,656 expenses = $10 out of pocket
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,750
Downpayment
20%
$35,000
Closing costs
1%
$1,750
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,646
Total Expenses
$1,656
Mortgage P&I
59%
$975
Property Taxes
3%
$46
Home Insurance
5%
$75
HOA
0%
$0
Property Management
12%
$198
CapEx
4%
$66
Vacancy
3%
$49
Maintenance
4%
$66
Other
11%
$181