Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.02% first-year return on $55,947 initial cash invested.
-0.02%
Cash On Cash
7%
Cap Rate
1.07
DSCR
$1,734
Rent
-$1
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,947
Downpayment
20%
$36,140
Closing costs
1%
$1,807
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,734
Total Expenses
$1,735
Mortgage P&I
57%
$986
Property Taxes
5%
$95
Home Insurance
4%
$65
HOA
0%
$0
Property Management
12%
$208
CapEx
4%
$69
Vacancy
3%
$52
Maintenance
4%
$69
Other
11%
$191