Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.66% first-year return on $50,949 initial cash invested.
-0.66%
Cash On Cash
6.79%
Cap Rate
1.04
DSCR
$1,538
Rent
-$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,538 income − $1,566 expenses = $28 out of pocket
Investment Breakdown
|
Purchase Price
$157k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,949
Downpayment
20%
$31,380
Closing costs
1%
$1,569
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,538
Total Expenses
$1,566
Mortgage P&I
56%
$854
Property Taxes
9%
$132
Home Insurance
4%
$56
HOA
0%
$0
Property Management
12%
$185
CapEx
4%
$62
Vacancy
3%
$46
Maintenance
4%
$62
Other
11%
$169