Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.67% first-year return on $53,217 initial cash invested.
-1.67%
Cash On Cash
6.58%
Cap Rate
1
DSCR
$1,857
Rent
-$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,857 income − $1,931 expenses = $74 out of pocket
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,217
Downpayment
20%
$33,540
Closing costs
1%
$1,677
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,857
Total Expenses
$1,931
Mortgage P&I
49%
$919
Property Taxes
17%
$321
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$223
CapEx
4%
$74
Vacancy
3%
$56
Maintenance
4%
$74
Other
11%
$204