Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.59% first-year return on $54,708 initial cash invested.
-5.59%
Cash On Cash
5.02%
Cap Rate
0.79
DSCR
$1,550
Rent
-$255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,550 income − $1,805 expenses = $255 out of pocket
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,708
Downpayment
20%
$34,960
Closing costs
1%
$1,748
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,550
Total Expenses
$1,805
Mortgage P&I
60%
$924
Property Taxes
19%
$292
Home Insurance
4%
$63
HOA
0%
$0
Property Management
12%
$186
CapEx
4%
$62
Vacancy
3%
$46
Maintenance
4%
$62
Other
11%
$170