Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.37% first-year return on $56,262 initial cash invested.
-2.37%
Cash On Cash
6.3%
Cap Rate
0.95
DSCR
$1,524
Rent
-$111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,524 income − $1,635 expenses = $111 out of pocket
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,262
Downpayment
20%
$36,440
Closing costs
1%
$1,822
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,524
Total Expenses
$1,635
Mortgage P&I
66%
$1,007
Property Taxes
2%
$29
Home Insurance
5%
$80
HOA
0%
$0
Property Management
12%
$183
CapEx
4%
$61
Vacancy
3%
$46
Maintenance
4%
$61
Other
11%
$168