Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.44% first-year return on $55,023 initial cash invested.
-1.44%
Cash On Cash
6.45%
Cap Rate
1.02
DSCR
$2,034
Rent
-$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,034 income − $2,100 expenses = $66 out of pocket
Investment Breakdown
|
Purchase Price
$176k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,023
Downpayment
20%
$35,260
Closing costs
1%
$1,763
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,034
Total Expenses
$2,100
Mortgage P&I
46%
$932
Property Taxes
21%
$417
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$244
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$224