Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.36% first-year return on $56,850 initial cash invested.
-3.36%
Cash On Cash
5.71%
Cap Rate
0.9
DSCR
$1,562
Rent
-$159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,562 income − $1,721 expenses = $159 out of pocket
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,850
Downpayment
20%
$37,000
Closing costs
1%
$1,850
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,562
Total Expenses
$1,721
Mortgage P&I
63%
$977
Property Taxes
9%
$139
Home Insurance
4%
$65
HOA
1%
$10
Property Management
12%
$187
CapEx
4%
$62
Vacancy
3%
$47
Maintenance
4%
$62
Other
11%
$172