Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.77% first-year return on $56,535 initial cash invested.
-14.77%
Cash On Cash
2.31%
Cap Rate
0.35
DSCR
$1,094
Rent
-$696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,094 income − $1,790 expenses = $696 out of pocket
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,535
Downpayment
20%
$36,700
Closing costs
1%
$1,835
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,094
Total Expenses
$1,790
Mortgage P&I
92%
$1,005
Property Taxes
32%
$347
Home Insurance
6%
$66
HOA
0%
$0
Property Management
12%
$131
CapEx
4%
$44
Vacancy
3%
$33
Maintenance
4%
$44
Other
11%
$120