Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.21% first-year return on $44,670 initial cash invested.
-1.21%
Cash On Cash
6.4%
Cap Rate
1.01
DSCR
$1,286
Rent
-$45
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,286 income − $1,331 expenses = $45 out of pocket
Investment Breakdown
|
Purchase Price
$127k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,670
Downpayment
20%
$25,400
Closing costs
1%
$1,270
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,286
Total Expenses
$1,331
Mortgage P&I
52%
$671
Property Taxes
13%
$168
Home Insurance
4%
$56
HOA
0%
$0
Property Management
12%
$154
CapEx
4%
$51
Vacancy
3%
$39
Maintenance
4%
$51
Other
11%
$141