Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.25% first-year return on $55,590 initial cash invested.
-10.25%
Cash On Cash
3.46%
Cap Rate
0.55
DSCR
$1,200
Rent
-$475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,200 income − $1,675 expenses = $475 out of pocket
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,590
Downpayment
20%
$35,800
Closing costs
1%
$1,790
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,200
Total Expenses
$1,675
Mortgage P&I
79%
$943
Property Taxes
22%
$261
Home Insurance
5%
$63
HOA
0%
$0
Property Management
12%
$144
CapEx
4%
$48
Vacancy
3%
$36
Maintenance
4%
$48
Other
11%
$132