Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.28% first-year return on $57,165 initial cash invested.
-1.28%
Cash On Cash
5.95%
Cap Rate
1
DSCR
$1,460
Rent
-$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,165
Downpayment
20%
$37,300
Closing costs
1%
$1,865
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,460
Total Expenses
$1,521
Mortgage P&I
63%
$927
Property Taxes
2%
$32
Home Insurance
5%
$66
HOA
0%
$0
Property Management
12%
$175
CapEx
4%
$58
Vacancy
3%
$44
Maintenance
4%
$58
Other
11%
$161