Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.02% first-year return on $46,875 initial cash invested.
-3.02%
Cash On Cash
5.81%
Cap Rate
0.91
DSCR
$1,250
Rent
-$118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$138k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,875
Downpayment
20%
$27,500
Closing costs
1%
$1,375
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,250
Total Expenses
$1,368
Mortgage P&I
59%
$734
Property Taxes
13%
$160
Home Insurance
4%
$48
HOA
0%
$0
Property Management
12%
$150
CapEx
4%
$50
Vacancy
3%
$38
Maintenance
4%
$50
Other
11%
$138