Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.27% first-year return on $54,771 initial cash invested.
-4.27%
Cash On Cash
6.04%
Cap Rate
0.88
DSCR
$1,965
Rent
-$195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,965 income − $2,160 expenses = $195 out of pocket
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,771
Downpayment
20%
$35,020
Closing costs
1%
$1,751
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,965
Total Expenses
$2,160
Mortgage P&I
51%
$997
Property Taxes
22%
$429
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$236
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$216