Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.8% first-year return on $52,713 initial cash invested.
-3.8%
Cash On Cash
5.47%
Cap Rate
0.86
DSCR
$1,173
Rent
-$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,173 income − $1,340 expenses = $167 out of pocket
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,713
Downpayment
20%
$33,060
Closing costs
1%
$1,653
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,173
Total Expenses
$1,340
Mortgage P&I
74%
$873
Property Taxes
1%
$10
Home Insurance
5%
$58
HOA
0%
$0
Property Management
12%
$141
CapEx
4%
$47
Vacancy
3%
$35
Maintenance
4%
$47
Other
11%
$129