Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.16% first-year return on $53,931 initial cash invested.
-3.16%
Cash On Cash
5.97%
Cap Rate
0.93
DSCR
$1,868
Rent
-$142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,868 income − $2,010 expenses = $142 out of pocket
Investment Breakdown
|
Purchase Price
$171k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,931
Downpayment
20%
$34,220
Closing costs
1%
$1,711
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,868
Total Expenses
$2,010
Mortgage P&I
49%
$918
Property Taxes
21%
$396
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$224
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$205