Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.5% first-year return on $56,535 initial cash invested.
-3.5%
Cash On Cash
5.64%
Cap Rate
0.89
DSCR
$1,534
Rent
-$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,535
Downpayment
20%
$36,700
Closing costs
1%
$1,835
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,534
Total Expenses
$1,699
Mortgage P&I
63%
$967
Property Taxes
9%
$134
Home Insurance
5%
$77
HOA
0%
$0
Property Management
12%
$184
CapEx
4%
$61
Vacancy
3%
$46
Maintenance
4%
$61
Other
11%
$169