Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.59% first-year return on $53,616 initial cash invested.
-4.59%
Cash On Cash
5.11%
Cap Rate
0.83
DSCR
$1,524
Rent
-$205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,524 income − $1,729 expenses = $205 out of pocket
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,616
Downpayment
20%
$33,920
Closing costs
1%
$1,696
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,524
Total Expenses
$1,729
Mortgage P&I
57%
$866
Property Taxes
18%
$276
Home Insurance
4%
$68
HOA
0%
$0
Property Management
12%
$183
CapEx
4%
$61
Vacancy
3%
$46
Maintenance
4%
$61
Other
11%
$168