Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.49% first-year return on $45,930 initial cash invested.
-1.49%
Cash On Cash
6.41%
Cap Rate
1.01
DSCR
$1,594
Rent
-$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,594 income − $1,651 expenses = $57 out of pocket
Investment Breakdown
|
Purchase Price
$133k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,930
Downpayment
20%
$26,600
Closing costs
1%
$1,330
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,594
Total Expenses
$1,651
Mortgage P&I
44%
$703
Property Taxes
21%
$332
Home Insurance
5%
$74
HOA
0%
$0
Property Management
12%
$191
CapEx
4%
$64
Vacancy
3%
$48
Maintenance
4%
$64
Other
11%
$175