Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.4% first-year return on $54,225 initial cash invested.
-0.4%
Cash On Cash
6.67%
Cap Rate
1.05
DSCR
$1,632
Rent
-$18
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,632 income − $1,650 expenses = $18 out of pocket
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,225
Downpayment
20%
$34,500
Closing costs
1%
$1,725
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,632
Total Expenses
$1,650
Mortgage P&I
56%
$912
Property Taxes
7%
$122
Home Insurance
4%
$61
HOA
0%
$0
Property Management
12%
$196
CapEx
4%
$65
Vacancy
3%
$49
Maintenance
4%
$65
Other
11%
$180