Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.12% first-year return on $51,810 initial cash invested.
-0.12%
Cash On Cash
7.13%
Cap Rate
1.09
DSCR
$2,052
Rent
-$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,052 income − $2,057 expenses = $5 out of pocket
Investment Breakdown
|
Purchase Price
$161k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,810
Downpayment
20%
$32,200
Closing costs
1%
$1,610
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,052
Total Expenses
$2,057
Mortgage P&I
43%
$879
Property Taxes
20%
$419
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$246
CapEx
4%
$82
Vacancy
3%
$62
Maintenance
4%
$82
Other
11%
$226