Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.79% first-year return on $55,989 initial cash invested.
-0.79%
Cash On Cash
6.95%
Cap Rate
1.03
DSCR
$1,746
Rent
-$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,746 income − $1,783 expenses = $37 out of pocket
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,989
Downpayment
20%
$36,180
Closing costs
1%
$1,809
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,746
Total Expenses
$1,783
Mortgage P&I
58%
$1,014
Property Taxes
6%
$112
Home Insurance
4%
$63
HOA
0%
$0
Property Management
12%
$210
CapEx
4%
$70
Vacancy
3%
$52
Maintenance
4%
$70
Other
11%
$192