Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.45% first-year return on $57,228 initial cash invested.
-4.45%
Cash On Cash
5.44%
Cap Rate
0.85
DSCR
$1,708
Rent
-$212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,708 income − $1,920 expenses = $212 out of pocket
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,228
Downpayment
20%
$37,360
Closing costs
1%
$1,868
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,708
Total Expenses
$1,920
Mortgage P&I
58%
$991
Property Taxes
17%
$283
Home Insurance
4%
$66
HOA
0%
$0
Property Management
12%
$205
CapEx
4%
$68
Vacancy
3%
$51
Maintenance
4%
$68
Other
11%
$188