Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.18% first-year return on $55,590 initial cash invested.
-2.18%
Cash On Cash
6.57%
Cap Rate
0.97
DSCR
$1,802
Rent
-$101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,802 income − $1,903 expenses = $101 out of pocket
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
7.6%
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
$1,802
Total Expenses
$1,903
Mortgage P&I
56%
$1,009
Property Taxes
12%
$219
Home Insurance
4%
$63
HOA
0%
$0
Property Management
12%
$216
CapEx
4%
$72
Vacancy
3%
$54
Maintenance
4%
$72
Other
11%
$198