Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.42% first-year return on $48,345 initial cash invested.
-0.42%
Cash On Cash
6.92%
Cap Rate
1.06
DSCR
$1,518
Rent
-$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,518 income − $1,535 expenses = $17 out of pocket
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,345
Downpayment
20%
$28,900
Closing costs
1%
$1,445
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,518
Total Expenses
$1,535
Mortgage P&I
52%
$789
Property Taxes
12%
$177
Home Insurance
3%
$52
HOA
0%
$0
Property Management
12%
$182
CapEx
4%
$61
Vacancy
3%
$46
Maintenance
4%
$61
Other
11%
$167