Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.65% first-year return on $52,230 initial cash invested.
-5.65%
Cash On Cash
5.51%
Cap Rate
0.8
DSCR
$1,533
Rent
-$246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,533 income − $1,779 expenses = $246 out of pocket
Investment Breakdown
|
Purchase Price
$163k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,230
Downpayment
20%
$32,600
Closing costs
1%
$1,630
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,533
Total Expenses
$1,779
Mortgage P&I
61%
$934
Property Taxes
18%
$283
Home Insurance
3%
$41
HOA
0%
$0
Property Management
12%
$184
CapEx
4%
$61
Vacancy
3%
$46
Maintenance
4%
$61
Other
11%
$169