Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.36% first-year return on $56,367 initial cash invested.
-1.36%
Cash On Cash
6.48%
Cap Rate
1
DSCR
$1,676
Rent
-$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,367
Downpayment
20%
$36,540
Closing costs
1%
$1,827
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,676
Total Expenses
$1,740
Mortgage P&I
59%
$983
Property Taxes
7%
$122
Home Insurance
4%
$66
HOA
0%
$0
Property Management
12%
$201
CapEx
4%
$67
Vacancy
3%
$50
Maintenance
4%
$67
Other
11%
$184