Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.14% first-year return on $52,755 initial cash invested.
-1.14%
Cash On Cash
6.74%
Cap Rate
1.02
DSCR
$1,713
Rent
-$50
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,713 income − $1,763 expenses = $50 out of pocket
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,755
Downpayment
20%
$33,100
Closing costs
1%
$1,655
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,713
Total Expenses
$1,763
Mortgage P&I
53%
$911
Property Taxes
12%
$209
Home Insurance
4%
$60
HOA
0%
$0
Property Management
12%
$206
CapEx
4%
$69
Vacancy
3%
$51
Maintenance
4%
$69
Other
11%
$188